Dewberry III 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
Rental property for sale in Heartland at Dewberry III Plan, Heartland, Heartland, TX, 75126 priced at $469,990 pairs $3,983/mo rent with $641/mo cash flow after a $2,300/mo payment. Total monthly income equals $3,983/mo, and annual cash flow comes to $7,694/yr on $155,802 invested. Return on cash invested is 24.85% in year one, and rental yield stands at 10.17% on a $469,990 basis. Equity gained on principal adds $3,033/yr, and 5% annual appreciation accumulates to $129,850 by year five. Five-year ROI measures 130.55% and total cumulative return in cash reaches $203,406. For financing, Ziffy Mortgage’s DSCR program evaluates $3,983/mo property income against a $2,300/mo payment instead of your W2s, 1099s, or Tax returns.
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
