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 Flower Mound at 1116 Rusk Way, Flower Mound, TX, 75077 uses $144,203 cash to close to unlock $14,721/yr annual cash flow and $1,227/mo monthly cash flow. Total monthly income runs $4,620/mo, and a $2,129/mo payment keeps the spread at $1,227/mo. Purchase price stands at $435,000, and rental yield measures 12.74% with $4,620/mo rent. Return on cash invested shows 30.12% in year one, and 5% annual appreciation builds toward $120,182 over five years. Five-year ROI reaches 159.7% and total cumulative return in cash records $230,292. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $4,620/mo property income covering a $2,129/mo payment rather than investor’s personal income.
Townhouse
Built in 2022
2,962 sqft lot
$N/A/sqft
$300 monthly HOA
Neighborhood data shown for ZIP Code: 75077, Lewisville, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 15,465 (100%) |
| Owner Occupied HU | 11,790 (76.2%) |
| Renter Occupied HU | 3,210 (20.8%) |
| Vacant Housing Units | 465 ( 3.0%) |
| Median Home Value | $464,627 |
| Average Home Value | $538,179 |
Residential
15,326
Single Family
12,884
Multi-Family
2,442
Businesses
586
Date | Event | Price |
|---|---|---|
| 2024-06-21 | Listed for sale | $435,000 |
| 2022-10-28 | Sold | N/A |
| 2022-10-17 | Pending sale | $458,855 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-13 | $6822.27 | 554.54% | $392,386 | 614.39% |
| 2022-08-13 | $1042.30 | -13.09% | $54,926 | -40.00% |
| 2021-08-13 | $1199.35 | 160.00% | $91,543 | 300.00% |
Listed by: Al Taghizadeh • Megastar Realty Group,LTD
Mls Name: NTREIS
Mls ID: #20653218
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.
