Lily Plan, Terrace Collection at Harvest, Argyle, TX, 76226 | $250/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

Lily Plan, Terrace Collection at Harvest, Argyle, TX, 76226 | $250/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

5 Bed
4 Bath
3104 sft

3707 Knob Hill Rd, Azle, TX, 76020

4 Bed
2 Bath
1762 sft

413 Foxhunter St, Fort Worth, TX, 76131

4 Bed
2 Bath
2325 sft

7728 Ironstone Trl, Fort Worth, TX, 76179

4 Bed
3 Bath
2037 sft

237 Gardenia Dr, Azle, TX, 76020

Nearby investment properties with comparable prices

3 Bed
2 Bath
1455 sft

Fulton Plan, Treeline, Justin, TX, 76247

3 Bed
2 Bath
1600 sft

Polo Plan, The Preserve, Justin, TX, 76247

3 Bed
2 Bath
1254 sft

200 Navajo Dr, Keller, TX, 76248

4 Bed
3 Bath
2583 sft

8720 Glenburne Dr, Fort Worth, TX, 76131

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

Rental property for sale in Argyle at Lily Plan, Terrace Collection at Harvest, Argyle, TX, 76226 generates $2,954/mo in rent and, after a $1,713/mo payment, leaves $250/mo in cash flow. Total monthly income is $2,954/mo, and annual cash flow is $3,002/yr on $116,022 invested. Return on cash invested sits at 22.5% in year one, and rental yield is 10.13% on a $349,990 entry. Equity gained on principal adds $2,258/yr, while 5% annual appreciation builds toward $96,696 over five years. Five-year ROI reaches 118.76% and total cumulative return in cash sums $137,783. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,954/mo property income rather than buyer’s personal income.

Multi Family

Built in 2025

N/A lot

$N/A/sqft

$215 monthly HOA

More details about the property

With a spacious covered outdoor living area, enjoying some fresh air and good company is effortless in the Lily. The 1st floor flows from the great room, kitchen and dining area making an open and connected home design. What you'll love about this plan: 2 stories All bedrooms located on the 2nd floor Spacious covered outdoor living Sizeable pantry Open concept home design

Neighborhood Data

Neighborhood data shown for ZIP Code: 76226, Argyle, TX area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	17,414 (100%)
Owner Occupied HU	15,448 (88.7%)
Renter Occupied HU	1,291 ( 7.4%)
Vacant Housing Units	675 ( 3.9%)
Median Home Value	$615,556
Average Home Value	$679,325