Wilmont Plan, Harvest Orchard ClassicNorthlakeTX76226
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 Northlake at Wilmont Plan, Harvest Orchard Classic, Northlake, TX, 76226 listed at $706,990 pairs $8,364/mo rent with a $3,460/mo payment to leave $3,337/mo cash flow. Total monthly income runs $8,364/mo, and annual cash flow reaches $40,042/yr on $232,600 cash to close. Return on cash invested measures 37.28% in year one, and rental yield registers 14.2% at a $706,990 basis. Equity gained on principal adds $4,562/yr, and annual property appreciation at 5% supports $195,328 by year five. Five-year ROI tracks 197.15% and total cumulative return in cash totals $458,570. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $8,364/mo property income relative to a $3,460/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2024
N/A lot
$N/A/sqft
No HOA
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 |
Housing Distribution
Address Breakdown
Residential
16,345
Single Family
16,345
Multi-Family
0
Businesses
916
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
