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 Alleyton at 1042 Wilderness Ln, Alleyton, TX, 78935 priced at $302,900 converts $2,912/mo rent into $758/mo cash flow after a $1,483/mo obligation. Total monthly income equals $2,912/mo, and annual cash flow totals $9,091/yr on $100,411 invested. Return on cash invested prints 28.96% in year one, and rental yield reads 11.54% against a $302,900 entry. Equity gained on principal adds $1,955/yr, while 5% annual appreciation compiles into $83,686 by year five. Five-year ROI reaches 152.62% and total cumulative return in cash sums $153,250. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,912/mo property income covering a $1,483/mo payment, not borrower’s personal income.
Single Family
Built in 2013
1.05 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 78935, Alleyton, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 423 (100%) |
| Owner Occupied HU | 310 (73.3%) |
| Renter Occupied HU | 75 (17.7%) |
| Vacant Housing Units | 38 ( 9.0%) |
| Median Home Value | $277,778 |
| Average Home Value | $445,758 |
Residential
489
Single Family
489
Multi-Family
0
Businesses
14
Date | Event | Price |
|---|---|---|
| 2025-06-04 | Pending sale | $299,995 |
| 2025-04-24 | Listed for sale | $299,995 |
| 2025-04-16 | Pending sale | $299,995 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-08 | $1806.77 | 7.38% | $267,628 | 10.00% |
| 2023-10-08 | $1682.59 | -41.38% | $243,298 | 10.00% |
| 2022-10-08 | $2870.51 | 0.40% | $221,180 | N/A |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
