Available DFW · SFR

1222 Richland Oaks Dr Reveal Address

Richardson, TX 75081

$380,104

3 bd · 2 ba · 2,232 sqft · Built 1978

Notes

Occupied single-family in Richardson. 1978 build, 3 bed / 2 baths, 2,420 sq ft. Current rent $2,580/mo.

1222 Richland Oaks Dr, Richardson, TX 75081

Members-only — exact address & map

Sign up for exclusive access to the full address, interactive map, and direct Google Maps link for every property in our portfolio.

Annual, at default assumptions.

Property Tax $8,728

Insurance $1,901

HOA $0

Property Management $2,477

Vacancy Reserve $1,548

Maintenance + CapEx $2,477

Total Operating Expenses

$17,130

Annual NOI

$13,830

Cash Flowing Day One

Occupied with a paying tenant. Rent hits your account month one.
Lease already in place. No tenant search, no leasing fee, no vacancy month.
Professionally managed end-to-end. We stay on post-close so you don't have to.
Full tax and rent history available on request. Underwrite on real numbers, not pro-forma.

Fair-Market Snapshot

5% Below Market

Asking

$380,104

Consensus Value

$400,110

Consensus of county tax valuation, Zillow Zestimate, HomeCanvasser AVM, and broker BPO. Not an appraisal.

Model your return

How the metrics work

Gross Yield: Annual rent ÷ asking price. Pre-expense, pre-debt. Best for scanning income across properties.
Cap Rate: NOI ÷ asking price. Same idea as Yield, but after operating expenses (tax, insurance, HOA, 8% management, 5% vacancy, 5% maintenance). Doesn't include financing.
Monthly Cash Flow (CF/mo): What hits your account after operating expenses and mortgage. Depends on down payment and interest rate — use the sliders.
Cash-on-Cash (CoC): Annual cash flow ÷ cash required at close. Your return on the money you actually put down. Also moves with the sliders.