Canton Plan, Rumfield Estates, North Richland Hills, TX, 76182 | $1,573/mo Cash Flow

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
4 Bath
3959 sft

1303 Westchester Dr, Coppell, TX, 75019

3 Bed
2 Bath
2690 sft

7020 Benjamin Way, Colleyville, TX, 76034

4 Bed
4 Bath
4345 sft

10117 Lakemont Dr, Fort Worth, TX, 76131

3 Bed
3 Bath
2251 sft

3048 Tall Pine Ln, Corinth, TX, 76210

Nearby investment properties with comparable prices

4 Bed
3 Bath
2849 sft

PECAN Plan, Treeline, Justin, TX, 76247

4 Bed
3 Bath
2647 sft

8129 Trudy Ln, Fort Worth, TX, 76120

4 Bed
4 Bath
3181 sft

1300 Saddle Sky Trl, Fort Worth, TX, 76052

Moonstone w/ Media Standard Plan, Rancho Canyon : Brookstone Collection

4 Bed
4 Bath
3181 sft

Moonstone w/ Media Standard Plan, Rancho Canyon : Brookstone Collection, W9jq9c Fort Worth, TX, 76052

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

Investment property for sale in North Richland Hills at Canton Plan, Rumfield Estates, North Richland Hills, TX, 76182 with 5% annual appreciation on a $559,900 basis while $5,554/mo rent supports operations. Total monthly income totals $5,554/mo and a $2,740/mo payment preserves $1,573/mo for cash returns. Annual cash flow comes to $18,875/yr on $184,207 deployed, and return on cash invested reaches 30.31% in year one. Equity gained on principal adds $3,613/yr, and five-year appreciation sums $154,690 alongside rental yield of 11.9%. Five-year ROI measures 159.78% and total cumulative return in cash totals $294,322.

Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $5,554/mo property income versus a $2,740/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.

Single Family

Built in 2024

N/A lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 76182, North Richland Hills, TX area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	12,030 (100%)
Owner Occupied HU	9,619 (80.0%)
Renter Occupied HU	2,184 (18.2%)
Vacant Housing Units	227 ( 1.9%)
Median Home Value	$418,554
Average Home Value	$457,174