Bergamot Plan, Garden Collection at HarvestArgyleTX76226
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
Rental property for sale in Argyle at Bergamot Plan, Garden Collection at Harvest, Argyle, TX, 76226 priced at $403,990 converts $3,317/mo rent into $271/mo cash flow after a $1,977/mo obligation. Total monthly income equals $3,317/mo, and annual cash flow totals $3,258/yr on $133,923 invested. Return on cash invested prints 22.34% in year one, and rental yield reads 9.85% against a $403,990 entry. Equity gained on principal adds $2,607/yr, while 5% annual appreciation compiles into $111,615 by year five. Five-year ROI reaches 117.67% and total cumulative return in cash sums $157,581. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,317/mo property income covering a $1,977/mo payment, not borrower’s personal income.
Single Family
Built in 2025
N/A lot
$N/A/sqft
$173 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76226, Argyle, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 17,414 (100%) |
| Owner Occupied HU | 15,448 (88.7%) |
| Renter Occupied HU | 1,291 ( 7.4%) |
| Vacant Housing Units | 675 ( 3.9%) |
| Median Home Value | $615,556 |
| Average Home Value | $679,325 |
Housing Distribution
Address Breakdown
Residential
16,345
Single Family
16,345
Multi-Family
0
Businesses
916
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
