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 Hickory Creek at 104 Northfield Cir, Hickory Creek, TX, 75065 offers $3,138/mo rent that, after a $1,933/mo payment, leaves $304/mo cash flow. Total monthly income is $3,138/mo, and annual cash flow is $3,648/yr on $130,943 cash. Return on cash invested measures 22.69% in year one, and rental yield stands at 9.53% at a $395,000 entry. Equity gained on principal adds $2,549/yr while 5% annual appreciation compounds into $109,131 by year five. Five-year ROI records 119.07% and total cumulative return in cash reaches $155,910. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,138/mo property income versus a $1,933/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2003
7,230 sqft lot
$N/A/sqft
$305 annually HOA
Neighborhood data shown for ZIP Code: 75065, Lake Dallas, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,479 (100%) |
| Owner Occupied HU | 3,998 (73.0%) |
| Renter Occupied HU | 1,277 (23.3%) |
| Vacant Housing Units | 204 ( 3.7%) |
| Median Home Value | $440,366 |
| Average Home Value | $480,394 |
Residential
5,473
Single Family
4,671
Multi-Family
802
Businesses
478
Date | Event | Price |
|---|---|---|
| 2025-06-18 | Listed for sale | $395,000 |
| 2014-10-01 | Sold | N/A |
| 2008-09-26 | Sold | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-18 | $5137.21 | 11.34% | $384,232 | 10.00% |
| 2023-06-18 | $4614.12 | -16.76% | $349,302 | 10.00% |
| 2022-06-18 | $5543.03 | 0.70% | $317,547 | 10.00% |
Listed by: Dominique Jenkins • Real Broker, LLC
Mls Name: NTREIS
Mls ID: #20972759
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.
