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% |
Investment property for sale in Keller at 1004 Vista Trl, Keller, TX, 76262 listed at $695,000 pairs $4,223/mo rent with a $3,402/mo payment. Total monthly income runs $4,223/mo. Return on cash invested measures 16.28% in year one, and rental yield registers 7.29% at a $695,000 basis. Equity gained on principal adds $4,485/yr, and annual property appreciation at 5% supports $192,016 by year five. Five-year ROI tracks 84.6% and total cumulative return in cash totals $193,434. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $4,223/mo property income relative to a $3,402/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1977
0.46 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 |
|---|---|---|
| 2025-04-30 | Listed for sale | $695,000 |
| 2020-12-15 | Sold | N/A |
| 2020-11-21 | Pending sale | $430,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-30 | $6021.63 | -8.87% | $411,987 | -12.34% |
| 2023-04-30 | $6607.84 | N/A | $470,000 | 14.59% |
| 2022-04-30 | N/A | N/A | $410,143 | 15.96% |
Listed by: Jenilee Harwell • Redfin Corporation
Mls Name: NTREIS
Mls ID: #20908986
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.
