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 Desoto at 113 Beltwoods Dr, Desoto, TX, 75115 earns $100/mo cash flow from $2,411/mo rent with a $1,591/mo payment. Total monthly income totals $2,411/mo, and annual cash flow totals $1,195/yr on $107,738 capital. ROI tracks 21.02% on current figures, and rental yield reads 8.9% at a $325,000 purchase. Equity gained on principal adds $2,097/yr, and 5% annual appreciation supports $89,792 over five years. Five-year ROI reaches 110.01% and total cumulative return in cash sums $118,525. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,411/mo property income instead of your personal income.
Single Family
Built in 1984
8,712 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 75115, Desoto, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 22,601 (100%) |
| Owner Occupied HU | 14,276 (63.2%) |
| Renter Occupied HU | 7,569 (33.5%) |
| Vacant Housing Units | 756 ( 3.3%) |
| Median Home Value | $329,245 |
| Average Home Value | $362,947 |
Residential
21,700
Single Family
17,279
Multi-Family
4,421
Businesses
1,104
Date | Event | Price |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-13 | $1300.13 | 14.65% | $290,160 | N/A |
| 2023-06-13 | $1134.02 | -14.53% | $290,160 | N/A |
| 2022-06-13 | $1326.78 | 6.85% | $290,160 | 48.72% |
Listed by: Donna David • All City Real Estate, Ltd Co
Mls Name: NTREIS
Mls ID: #20968818
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.
