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 Carrollton at 1112 Pawnee Trl, Carrollton, TX, 75007 generates $3,104/mo in rent, after a $2,325/mo payment. Total monthly income is $3,104/mo. Return on cash invested sits at 17.82% in year one, and rental yield is 7.84% on a $475,000 entry. Equity gained on principal adds $3,065/yr, while 5% annual appreciation builds toward $131,234 over five years. Five-year ROI reaches 92.88% and total cumulative return in cash sums $146,251. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,104/mo property income rather than buyer’s personal income.
Single Family
Built in 1986
10,193 sqft lot
$N/A/sqft
No HOA
Date | Event | Price |
|---|---|---|
| 2025-04-15 | Listed for sale | $475,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-16 | $6187.62 | 11.04% | $423,821 | 10.00% |
| 2023-04-16 | $5572.26 | -9.43% | $385,292 | 10.00% |
| 2022-04-16 | $6152.22 | 1.62% | $350,265 | 10.00% |
Listed by: Kimberly Higgins • Next Key Realty
Mls Name: NTREIS
Mls ID: #20904421
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.
