Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Investment property for sale in Heartland at Dewberry Plan, Heartland, Heartland, TX, 75126 with 5% annual appreciation on a $439,990 basis while $3,504/mo rent supports operations. Total monthly income totals $3,504/mo and a $2,154/mo payment preserves $375/mo for cash returns. Annual cash flow comes to $4,496/yr on $145,857 deployed, and return on cash invested reaches 22.99% in year one. Equity gained on principal adds $2,839/yr, and five-year appreciation sums $121,561 alongside rental yield of 9.56%. Five-year ROI measures 120.59% and total cumulative return in cash totals $175,891.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $3,504/mo property income versus a $2,154/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 shown for ZIP Code: 75126, Forney, TX area.
| 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 |
Residential
32,261
Single Family
30,389
Multi-Family
1,872
Businesses
1,196
Date | Event | Price |
|---|---|---|
| 2024-05-18 | Listed for sale | $439,990 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Toni Petty • Bloomfield Homes
Mls Name: Bloomfield Homes
Mls Provider:
Mls ID: #N/A
