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 Carrollton at 1037 Water St, Carrollton, TX, 75007 offers a 8.55% rental yield on a $525,000 purchase with $3,742/mo rent. 6% in year one. Equity gained on principal adds $3,388/yr while 5% annual appreciation supports $145,048 over five years. Portfolio math shows five-year ROI at 102.56% and total cumulative return in cash at $177,153. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,742/mo property income against a $2,570/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Townhouse
Built in 2015
4,660 sqft lot
$N/A/sqft
$892 annually HOA
Date | Event | Price |
|---|---|---|
| 2025-06-13 | Listed for sale | $525,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-13 | $2375.83 | -0.56% | $500,000 | 2.79% |
| 2023-06-13 | $2389.28 | 6.09% | $486,420 | 10.00% |
| 2022-06-13 | $2252.05 | -0.67% | $442,200 | 5.79% |
Listed by: Jay Robbins • Robbins Real Estate Group, LLC
Mls Name: NTREIS
Mls ID: #20967025
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.
