Lyndon Plan, The GroveNorth Richland HillsTX76182
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 North Richland Hills at Lyndon Plan, The Grove, North Richland Hills, TX, 76182 uses $327,322 cash to close to unlock $4,736/yr annual cash flow and $395/mo monthly cash flow. Total monthly income runs $7,470/mo, and a $4,870/mo payment keeps the spread at $395/mo. Purchase price stands at $994,900, and rental yield measures 9.01% with $7,470/mo rent. Return on cash invested shows 21.51% in year one, and 5% annual appreciation builds toward $274,873 over five years. Five-year ROI reaches 112.59% and total cumulative return in cash records $368,542. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $7,470/mo property income covering a $4,870/mo payment rather than investor’s personal income.
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 |
Housing Distribution
Address Breakdown
Residential
12,303
Single Family
11,545
Multi-Family
758
Businesses
985
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Graham Hart Home Builder
Mls Name: Graham Hart Homes
Mls Provider:
Mls ID: #N/A