Lexington Plan, Heath Golf and Yacht ClubNwyuzi HeathTX75126
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 Nwyuzi Heath at Lexington Plan, Heath Golf and Yacht Club, Nwyuzi Heath, TX, 75126 priced at $387,990 pairs $2,868/mo rent with after a $1,899/mo payment. Total monthly income equals $2,868/mo. Return on cash invested is 18.59% in year one, and rental yield stands at 8.87% on a $387,990 basis. Equity gained on principal adds $2,504/yr, and 5% annual appreciation accumulates to $107,194 by year five. Five-year ROI measures 97.82% and total cumulative return in cash reaches $125,821. For financing, Ziffy Mortgage’s DSCR program evaluates $2,868/mo property income against a $1,899/mo payment instead of your W2s, 1099s, or Tax returns.
Townhouse
Built in 2025
N/A lot
$N/A/sqft
$250 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 75126, Forney, TX area.
Housing Distribution
Housing Statistics
| 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 |
Housing Distribution
Address Breakdown
Residential
32,261
Single Family
30,389
Multi-Family
1,872
Businesses
1,196
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Direct Residential Communities TX
Mls Name: Direct Residential Communities TX
Mls ID: #N/A