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 Carrollton at 1026 Bellflower Dr, Carrollton, TX, 75007 priced at $342,000 pairs $3,104/mo rent with $672/mo cash flow after a $1,674/mo payment. Total monthly income equals $3,104/mo, and annual cash flow comes to $8,063/yr on $113,373 invested. Return on cash invested is 27.02% in year one, and rental yield stands at 10.89% on a $342,000 basis. Equity gained on principal adds $2,207/yr, and 5% annual appreciation accumulates to $94,488 by year five. Five-year ROI measures 142.18% and total cumulative return in cash reaches $161,194. For financing, Ziffy Mortgage’s DSCR program evaluates $3,104/mo property income against a $1,674/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1983
9,104 sqft lot
$N/A/sqft
No HOA
Date | Event | Price |
|---|---|---|
| 2024-09-30 | Listed for sale | $342,000 |
| 2024-08-22 | Listing removed | N/A |
| 2024-08-06 | Listed for sale | $342,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-10-14 | $2742.54 | 12.15% | $369,000 | 17.71% |
| 2022-10-14 | $2445.40 | 21.39% | $313,495 | 20.94% |
| 2021-10-14 | $2014.50 | 5.51% | $259,205 | 10.30% |
Listed by: Karen Hanson • WM Realty Tx LLC
Mls Name: NTREIS
Mls ID: #20695110
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.
