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 Boyd at 105 Blossom Trl, Boyd, TX, 76023 generates $4,546/mo in rent and, after a $1,542/mo payment, leaves $2,264/mo in cash flow. Total monthly income is $4,546/mo, and annual cash flow is $27,169/yr on $104,419 invested. Return on cash invested sits at 45.93% in year one, and rental yield is 17.32% on a $314,990 entry. Equity gained on principal adds $2,033/yr, while 5% annual appreciation builds toward $87,026 over five years. Five-year ROI reaches 243.8% and total cumulative return in cash sums $254,570. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $4,546/mo property income rather than buyer’s personal income.
Single Family
Built in 2024
7,422 sqft lot
$N/A/sqft
$500 annually HOA
Neighborhood data shown for ZIP Code: 76023, Boyd, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,299 (100%) |
| Owner Occupied HU | 2,496 (75.7%) |
| Renter Occupied HU | 604 (18.3%) |
| Vacant Housing Units | 199 ( 6.0%) |
| Median Home Value | $354,418 |
| Average Home Value | $453,359 |
Residential
2,978
Single Family
2,978
Multi-Family
0
Businesses
261
Date | Event | Price |
|---|---|---|
| 2024-08-02 | Price change | $314,990 |
| 2024-07-12 | Price change | $318,990 |
| 2024-06-15 | Listed for sale | $319,990 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Stephen Kahn • Century 21 Mike Bowman, Inc.
Mls Name: NTREIS
Mls ID: #20645260
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.
