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% |
Investment property for sale in Little Elm at 1075 Port Sullivan Dr, Little Elm, TX, 75068 listed at $360,000 pairs $2,640/mo rent with a $1,762/mo payment to leave $80/mo cash flow. Total monthly income runs $2,640/mo, and annual cash flow reaches $960/yr on $119,340 cash to close. Return on cash invested measures 20.71% in year one, and rental yield registers 8.8% at a $360,000 basis. Equity gained on principal adds $2,323/yr, and annual property appreciation at 5% supports $99,461 by year five. Five-year ROI tracks 108.34% and total cumulative return in cash totals $129,297. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,640/mo property income relative to a $1,762/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2000
6,011 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 75068, Little Elm, TX area.
| 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 |
Residential
25,689
Single Family
23,486
Multi-Family
2,203
Businesses
723
Date | Event | Price |
|---|---|---|
| 2025-11-22 | Listed for sale | $360,000 |
| 2018-05-01 | Sold | N/A |
| 2018-04-04 | Pending sale | $237,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2025-11-23 | N/A | N/A | $320,089 | -3.62% |
| 2024-11-23 | $5317.96 | 10.28% | $332,116 | 10.00% |
| 2023-11-23 | $4822.30 | -14.32% | $301,924 | 10.00% |
Listed by: Maureen Lane • Competitive Edge Realty LLC
Mls Name: NTREIS
Mls ID: #21118339
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.
