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 Little Elm at 1017 Lake Trail Dr, Little Elm, TX, 75068 earns $225/mo cash flow from $3,638/mo rent with a $2,349/mo payment. Total monthly income totals $3,638/mo, and annual cash flow totals $2,700/yr on $159,120 capital. ROI tracks 21.61% on current figures, and rental yield reads 9.1% at a $480,000 purchase. Equity gained on principal adds $3,097/yr, and 5% annual appreciation supports $132,615 over five years. Five-year ROI reaches 113.14% and total cumulative return in cash sums $180,029. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,638/mo property income instead of your personal income.
Single Family
Built in 1999
6,882 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 75068, Little Elm, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 28,344 (100%) |
| Owner Occupied HU | 19,896 (70.2%) |
| Renter Occupied HU | 7,131 (25.2%) |
| Vacant Housing Units | 1,317 ( 4.6%) |
| Median Home Value | $446,062 |
| Average Home Value | $489,072 |
Residential
25,689
Single Family
23,486
Multi-Family
2,203
Businesses
723
Date | Event | Price |
|---|---|---|
| 2025-05-29 | Listed for sale | $480,000 |
| 2016-08-30 | Sold | N/A |
| 2016-07-28 | Pending sale | $236,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-30 | $4744.30 | -0.12% | $399,752 | 10.00% |
| 2023-05-30 | $4750.13 | -23.61% | $363,411 | 10.00% |
| 2022-05-30 | $6218.38 | -0.11% | $330,374 | 10.00% |
Listed by: Leeanne Pritchard • RE/MAX Dallas Suburbs
Mls Name: NTREIS
Mls ID: #20951295
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.
