Jade Plan, Heritage HillsAmarilloTX79119
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 Amarillo at Jade Plan, Heritage Hills, Amarillo, TX, 79119 listed at $302,950 pairs $2,897/mo rent with a $1,483/mo payment to leave $742/mo cash flow. Total monthly income runs $2,897/mo, and annual cash flow reaches $8,910/yr on $100,428 cash to close. Return on cash invested measures 28.78% in year one, and rental yield registers 11.48% at a $302,950 basis. Equity gained on principal adds $1,955/yr, and annual property appreciation at 5% supports $83,700 by year five. Five-year ROI tracks 151.63% and total cumulative return in cash totals $152,282. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,897/mo property income relative to a $1,483/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 79119, Amarillo, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,914 (100%) |
| Owner Occupied HU | 7,282 (66.7%) |
| Renter Occupied HU | 2,782 (25.5%) |
| Vacant Housing Units | 850 ( 7.8%) |
| Median Home Value | $351,068 |
| Average Home Value | $398,649 |
Housing Distribution
Address Breakdown
Residential
10,504
Single Family
8,584
Multi-Family
1,920
Businesses
596
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices