Bryton Plan, Hillside at Las Colinas, Las Colinas, TX, 75038 | 6.98% Rental Yield

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

Bryton Plan, Hillside at Las Colinas, Las Colinas, TX, 75038 | 6.98% Rental Yield | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
2066 sft

Julien Plan, Hillside at Las Colinas, Las Colinas, TX, 75038

3 Bed
3 Bath
2325 sft

3808 Northridge Ct, Irving, TX, 75038

3 Bed
5 Bath
3613 sft

4819 Cloudcroft Ln, Irving, TX, 75038

3 Bed
3 Bath
1976 sft

Amos Plan, Hillside at Las Colinas, Las Colinas, TX, 75038

Nearby investment properties with comparable prices

3 Bed
3 Bath
2065 sft

Bryton Plan, Hillside at Las Colinas, Irving, TX, 75038

2 Bed
2 Bath
2002 sft

4821 Cypress Thorn Dr, Arlington, TX, 76005

4 Bed
4 Bath
3805 sft

2943 Bahia, Grand Prairie, TX, 75054

5 Bed
4 Bath
4020 sft

300 Dover Heights Trl, Mansfield, TX, 76063

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

Explore more listings using simple english

Investment Highlights

Rental property for sale in Las Colinas at Bryton Plan, Hillside at Las Colinas, Las Colinas, TX, 75038 priced at $556,990 pairs $3,240/mo rent with after a $2,726/mo payment. Total monthly income equals $3,240/mo. Return on cash invested is 15.34% in year one, and rental yield stands at 6.98% on a $556,990 basis. Equity gained on principal adds $3,594/yr, and 5% annual appreciation accumulates to $153,886 by year five. Five-year ROI measures 79.54% and total cumulative return in cash reaches $145,760. For financing, Ziffy Mortgage’s DSCR program evaluates $3,240/mo property income against a $2,726/mo payment instead of your W2s, 1099s, or Tax returns.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

Central Living by David Weekley Homes is now building new homes in Hillside at Las Colinas! This vibrant Irving, Texas, community features a variety of thoughtfully designed, rear-entry homes in a prime location, so you can live near it all while having it all. In Hillside at Las Colinas, you'll experience quality craftsmanship from a top Dallas/Ft. Worth home builder with more than 45 years of experience, as well as:Outdoor recreation in the passive linear park; Nearby entertainment including the Toyota Music Factory, Mandalay Canal Walk at Las Colinas and Irving Convention Center at Las Colinas; Proximity to DFW International Airport and The Ritz-Carlton Dallas, Las Colinas; Students attend highly regarded Irving ISD schools

Neighborhood Data

Neighborhood data shown for ZIP Code: 75038, Irving, TX area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	16,170 (100%)
Owner Occupied HU	2,599 (16.1%)
Renter Occupied HU	12,462 (77.1%)
Vacant Housing Units	1,109 ( 6.9%)
Median Home Value	$449,637
Average Home Value	$569,322