Elizabeth Plan, Heritage VillageHaltom CityTX76117
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
Investment property for sale in Haltom City at Elizabeth Plan, Heritage Village, Haltom City, TX, 76117 uses $81,877 cash to close to unlock $8,166/yr annual cash flow and $681/mo monthly cash flow. Total monthly income runs $2,437/mo, and a $1,209/mo payment keeps the spread at $681/mo. Purchase price stands at $246,990, and rental yield measures 11.84% with $2,437/mo rent. Return on cash invested shows 29.88% in year one, and 5% annual appreciation builds toward $68,239 over five years. Five-year ROI reaches 157.57% and total cumulative return in cash records $129,013. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,437/mo property income covering a $1,209/mo payment rather than investor’s personal income.
Townhouse
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76117, Haltom City, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,617 (100%) |
| Owner Occupied HU | 6,697 (49.2%) |
| Renter Occupied HU | 6,211 (45.6%) |
| Vacant Housing Units | 709 ( 5.2%) |
| Median Home Value | $242,487 |
| Average Home Value | $286,749 |
Housing Distribution
Address Breakdown
Residential
11,766
Single Family
9,778
Multi-Family
1,988
Businesses
1,479
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • CB JENI Homes
Mls Name: CB Jeni Homes
Mls Provider:
Mls ID: #N/A