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 Argyle at 1107 Shady Oak Cir, Argyle, TX, 76226 priced at $665,000 pairs $4,735/mo rent with $6/mo cash flow after a $3,255/mo payment. Total monthly income equals $4,735/mo, and annual cash flow comes to $71/yr on $218,785 invested. Return on cash invested is 20.09% in year one, and rental yield stands at 8.54% on a $665,000 basis. Equity gained on principal adds $4,291/yr, and 5% annual appreciation accumulates to $183,727 by year five. Five-year ROI measures 105.01% and total cumulative return in cash reaches $229,747. For financing, Ziffy Mortgage’s DSCR program evaluates $4,735/mo property income against a $3,255/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1966
0.85 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76226, Argyle, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 17,414 (100%) |
| Owner Occupied HU | 15,448 (88.7%) |
| Renter Occupied HU | 1,291 ( 7.4%) |
| Vacant Housing Units | 675 ( 3.9%) |
| Median Home Value | $615,556 |
| Average Home Value | $679,325 |
Residential
16,345
Single Family
16,345
Multi-Family
0
Businesses
916
Date | Event | Price |
|---|---|---|
| 2024-08-06 | Price change | $665,000 |
| 2024-08-05 | Listing removed | N/A |
| 2024-07-23 | Listed for sale | $695,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-15 | $6333.40 | N/A | $525,000 | -17.57% |
| 2022-08-15 | N/A | N/A | $636,922 | 61.19% |
| 2021-08-15 | $6271.82 | 4.31% | $395,131 | 7.37% |
Listed by: Jorge Ledesma • eXp Realty, LLC
Mls Name: NTREIS
Mls ID: #20682745
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.
