Bellflower IV Plan, HeartlandHeartlandTX75126
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Investment Highlights
Investment property for sale in Heartland at Bellflower IV Plan, Heartland, Heartland, TX, 75126 with 5% annual appreciation on a $568,990 basis while $4,328/mo rent supports operations. Total monthly income totals $4,328/mo and a $2,785/mo payment preserves $282/mo for cash returns. Annual cash flow comes to $3,381/yr on $187,198 deployed, and return on cash invested reaches 21.87% in year one. Equity gained on principal adds $3,672/yr, and five-year appreciation sums $157,201 alongside rental yield of 9.13%. Five-year ROI measures 114.52% and total cumulative return in cash totals $214,376.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $4,328/mo property income versus a $2,785/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 75126, Forney, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 34,284 (100%) |
| Owner Occupied HU | 27,587 (80.5%) |
| Renter Occupied HU | 4,836 (14.1%) |
| Vacant Housing Units | 1,861 ( 5.4%) |
| Median Home Value | $367,112 |
| Average Home Value | $402,384 |
Housing Distribution
Address Breakdown
Residential
32,261
Single Family
30,389
Multi-Family
1,872
Businesses
1,196
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
