Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Rental property for sale in Trophy Club at 1 Cimarron Ct, Trophy Club, TX, 76262 priced at $615,000 pairs $4,565/mo rent with $192/mo cash flow after a $3,010/mo payment. Total monthly income equals $4,565/mo, and annual cash flow comes to $2,301/yr on $202,335 invested. Return on cash invested is 21.2% in year one, and rental yield stands at 8.91% on a $615,000 basis. Equity gained on principal adds $3,969/yr, and 5% annual appreciation accumulates to $169,913 by year five. Five-year ROI measures 110.93% and total cumulative return in cash reaches $224,453. For financing, Ziffy Mortgage’s DSCR program evaluates $4,565/mo property income against a $3,010/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1995
0.27 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76262, Roanoke, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,094 (100%) |
| Owner Occupied HU | 11,796 (65.2%) |
| Renter Occupied HU | 5,240 (29.0%) |
| Vacant Housing Units | 1,058 ( 5.8%) |
| Median Home Value | $607,697 |
| Average Home Value | $702,771 |
Residential
17,546
Single Family
13,611
Multi-Family
3,935
Businesses
1,307
Date | Event | Price |
|---|---|---|
| 2025-06-25 | Listed for sale | $615,000 |
| 2018-06-18 | Listing removed | $390,000 |
| 2018-06-14 | Pending sale | $390,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-25 | $6646.87 | -6.99% | $437,000 | -7.02% |
| 2023-06-25 | $7146.69 | -12.26% | $470,000 | 9.19% |
| 2022-06-25 | $8145.46 | 4.87% | $430,461 | 10.00% |
Listed by: Kelli Cowans • Fathom Realty, LLC
Mls Name: NTREIS
Mls ID: #20977471
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.
