Raleigh - 60' Lot Plan, Heartland, Crandall, TX, 75114 | $86/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
2 Bath
1654 sft

3205 Poteet Dr, Mesquite, TX, 75150

4 Bed
2 Bath
1836 sft

2302 Broken Bow Trl, Crandall, TX, 75114

4 Bed
2 Bath
1898 sft

4773 Salem Dr, Mesquite, TX, 75150

4 Bed
2 Bath
1834 sft

2431 Anton Dr, Forney, TX, 75126

Nearby investment properties with comparable prices

3 Bed
3 Bath
2147 sft

1813 Hazer, Mesquite, TX, 75149

4 Bed
3 Bath
2029 sft

2109 Silsbee Ct, Forney, TX, 75126

4 Bed
3 Bath
2306 sft

Sweet Pea Plan, Caldwell Lakes, Dallas, TX, 75253

5 Bed
3 Bath
2447 sft

3613 Sourwood Ln, Dallas, TX, 75253

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

Return on cash invested sits at 20.64% in year one, and rental yield is 8.78% on a $421,990 entry. Equity gained on principal adds $2,723/yr, while 5% annual appreciation builds toward $116,588 over five years. Five-year ROI reaches 108% and total cumulative return in cash sums $151,076. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,086/mo property income rather than buyer’s personal income.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 75114, Crandall, TX area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	5,446 (100%)
Owner Occupied HU	4,703 (86.4%)
Renter Occupied HU	355 ( 6.5%)
Vacant Housing Units	388 ( 7.1%)
Median Home Value	$349,344
Average Home Value	$383,560