Hamilton Plan, The Grove, North Richland Hills, TX, 76182 | $608/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

5 Bed
6 Bath
5899 sft

13201 Glad Acres Dr, Farmers Branch, TX, 75234

4 Bed
4 Bath
2733 sft

2401 Stella Ln, Justin, TX, 76247

5 Bed
3 Bath
4624 sft

1315 Hardage Ln, Colleyville, TX, 76034

4 Bed
3 Bath
3008 sft

5404 Millenium Ct, Argyle, TX, 76226

Nearby investment properties with comparable prices

3 Bed
3 Bath
2775 sft

Primrose FE Plan, Grace Park, Bedford, TX, 76021

4 Bed
5 Bath
3834 sft

2009 Roaming Trl, Northlake, TX, 76247

4 Bed
4 Bath
3547 sft

419 Sea Hawk Ct, Coppell, TX, 75019

4 Bed
3 Bath
3417 sft

7820 Sevenoaks Dr, North Richland Hills, TX, 76182

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 Hamilton Plan, The Grove, North Richland Hills, TX, 76182 with 5% annual appreciation on a $964,900 basis while $7,470/mo rent supports operations. Total monthly income totals $7,470/mo and a $4,723/mo payment preserves $608/mo for cash returns. Annual cash flow comes to $7,298/yr on $317,452 deployed, and return on cash invested reaches 22.36% in year one. Equity gained on principal adds $6,226/yr, and five-year appreciation sums $266,584 alongside rental yield of 9.29%. Five-year ROI measures 117.17% and total cumulative return in cash totals $371,964.

Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $7,470/mo property income versus a $4,723/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

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