1048 Port Sullivan Dr, Little Elm, TX, 75068 | $368/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

1048 Port Sullivan Dr, Little Elm, TX, 75068 | $368/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1553 sft

2401 Redondo Rd, Denton, TX, 76210

3 Bed
2 Bath
1569 sft

200 E Park St, Little Elm, TX, 75068

3 Bed
3 Bath
2354 sft

203 E Park St, Little Elm, TX, 75068

3 Bed
3 Bath
1560 sft

1012 Lakeview Ct, Little Elm, TX, 75068

Nearby investment properties with comparable prices

Investment Property+ 3 more

3 Bed
2 Bath
1668 sft

5313 Timber Creek Rd, Flower Mound, TX, 75028

3 Bed
3 Bath
1524 sft

1945 Shorewood Dr, Grapevine, TX, 76051

3 Bed
2 Bath
1300 sft

1714 Wildwood St, Corinth, TX, 76210

3 Bed
2 Bath
1836 sft

200 Shawnee Trl, Keller, TX, 76248

Ziffy AI Summary

A quick, investor-focused snapshot highlighting income strength, yield potential.

Key metrics	Value
Price	$399,900
Est. Rent	$3,200/mo
ROI	18%

Attractive rent-to-price ratio for income stability
Good fit for DSCR financing with healthy coverage

Explore more listings using simple english

Investment Highlights

Investment property for sale in Little Elm at 1048 Port Sullivan Dr, Little Elm, TX, 75068 earns $368/mo cash flow from $2,640/mo rent with a $1,564/mo payment. Total monthly income totals $2,640/mo, and annual cash flow totals $4,413/yr on $105,914 capital. ROI tracks 24.08% on current figures, and rental yield reads 9.92% at a $319,500 purchase. Equity gained on principal adds $2,062/yr, and 5% annual appreciation supports $88,272 over five years. Five-year ROI reaches 126.39% and total cumulative return in cash sums $133,862. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,640/mo property income instead of your personal income.

Single Family

Built in 2000

6,011 sqft lot

$N/A/sqft

No HOA

More details about the property

Welcome to this beautifully updated single-story home offering a smart and functional open floor plan, perfect for modern living. With 3 spacious bedrooms and 2 full suites, this home is ideal for families, guests, or multi-generational living. Each suite features a private bathroom and generous closet space, providing comfort and privacy for everyone. The remodeled interior boasts tasteful upgrades, including new flooring, updated lighting, fresh paint, and new counter tops. The bright living and dining areas are open and inviting, creating a perfect space for both everyday living and entertaining. Situated in a quiet, desirable neighborhood, this property is just minutes from the lake, parks, schools, and major shopping centers, offering the perfect blend of tranquility and convenience. Step outside to a large, private backyardideal for kids, pets, gardening, or future outdoor enhancements such as a patio, pool, or ADU.

Neighborhood Data

Neighborhood data shown for ZIP Code: 75068, Little Elm, TX area.

Housing Distribution

Housing Statistics

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