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 Lewisville at 1112 Windhaven Cir, Lewisville, TX, 75067 priced at $420,000 pairs $3,236/mo rent with $249/mo cash flow after a $2,056/mo payment. Total monthly income equals $3,236/mo, and annual cash flow comes to $2,988/yr on $139,230 invested. Return on cash invested is 22.06% in year one, and rental yield stands at 9.25% on a $420,000 basis. Equity gained on principal adds $2,710/yr, and 5% annual appreciation accumulates to $116,038 by year five. Five-year ROI measures 115.54% and total cumulative return in cash reaches $160,867. For financing, Ziffy Mortgage’s DSCR program evaluates $3,236/mo property income against a $2,056/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2002
9,975 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 75067, Lewisville, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 29,212 (100%) |
| Owner Occupied HU | 10,883 (37.3%) |
| Renter Occupied HU | 16,963 (58.1%) |
| Vacant Housing Units | 1,366 ( 4.7%) |
| Median Home Value | $370,654 |
| Average Home Value | $416,106 |
Residential
28,178
Single Family
13,229
Multi-Family
14,949
Businesses
1,728
Date | Event | Price |
|---|---|---|
| 2024-09-30 | Listed for sale | $420,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-10-18 | $5111.92 | -10.27% | $359,558 | 10.00% |
| 2022-10-18 | $5697.25 | 2.47% | $326,871 | 10.00% |
| 2021-10-18 | $5559.95 | 4.84% | $297,155 | 5.99% |
Listed by: Delia Sifuentes • Privado Realty and Investments
Mls Name: NTREIS
Mls ID: #20734139
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.
