Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
No similar rental properties found nearby.
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 Charlotte at 106 Campbell, Charlotte, TX, 78011 with 5% annual appreciation on a $150,000 basis while $1,176/mo rent supports operations. Total monthly income totals $1,176/mo and a $734/mo payment preserves $110/mo for cash returns. Annual cash flow comes to $1,314/yr on $49,725 deployed, and return on cash invested reaches 22.55% in year one. Equity gained on principal adds $968/yr, and five-year appreciation sums $41,442 alongside rental yield of 9.41%. Five-year ROI measures 118.26% and total cumulative return in cash totals $58,806.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $1,176/mo property income versus a $734/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 2016
7,013 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 78011, Charlotte, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 796 (100%) |
| Owner Occupied HU | 586 (73.6%) |
| Renter Occupied HU | 112 (14.1%) |
| Vacant Housing Units | 98 (12.3%) |
| Median Home Value | $139,286 |
| Average Home Value | $257,048 |
Residential
227
Single Family
227
Multi-Family
0
Businesses
58
Date | Event | Price |
|---|---|---|
| 2024-05-10 | Price change | $150,000 |
| 2024-03-22 | Price change | $164,999 |
| 2024-03-04 | Pending sale | $144,999 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-12 | N/A | N/A | $17,334 | -0.53% |
| 2023-02-12 | $316.22 | -4.60% | $17,427 | 4.94% |
| 2022-02-12 | $331.48 | -3.22% | $16,607 | 8.73% |
No similar rental properties found nearby.
What's Special
Pull Down Stairs
Listed by: Daena Arreola-Sanchez • Bray Real Estate Group
Mls Name: SABOR
Mls Provider:
Mls ID: #1813574
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.
