H50G Granby Plan, Fireside by the LakeGarlandTX75043
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 Garland at H50G Granby Plan, Fireside by the Lake, Garland, TX, 75043 priced at $435,990 converts $4,853/mo rent into $1,753/mo cash flow after a $2,134/mo obligation. Total monthly income equals $4,853/mo, and annual cash flow totals $21,031/yr on $144,531 invested. Return on cash invested prints 34.46% in year one, and rental yield reads 13.36% against a $435,990 entry. Equity gained on principal adds $2,813/yr, while 5% annual appreciation compiles into $120,456 by year five. Five-year ROI reaches 182.1% and total cumulative return in cash sums $263,183. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $4,853/mo property income covering a $2,134/mo payment, not borrower’s personal income.
Single Family
Built in 2024
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 75043, Garland, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 24,240 (100%) |
| Owner Occupied HU | 13,880 (57.3%) |
| Renter Occupied HU | 9,044 (37.3%) |
| Vacant Housing Units | 1,316 ( 5.4%) |
| Median Home Value | $296,591 |
| Average Home Value | $346,299 |
Housing Distribution
Address Breakdown
Residential
24,006
Single Family
17,774
Multi-Family
6,232
Businesses
849
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
