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 Seagoville at 113 Heritage Ct, Seagoville, TX, 75159 offers $2,650/mo rent that, after a $1,713/mo payment, leaves $91/mo cash flow. Total monthly income is $2,650/mo, and annual cash flow is $1,097/yr on $115,992 cash. Return on cash invested measures 20.85% in year one, and rental yield stands at 9.09% at a $349,900 entry. Equity gained on principal adds $2,258/yr while 5% annual appreciation compounds into $96,671 by year five. Five-year ROI records 109.41% and total cumulative return in cash reaches $126,906. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,650/mo property income versus a $1,713/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2006
7,405 sqft lot
$N/A/sqft
$70 monthly HOA
Neighborhood data shown for ZIP Code: 75159, Seagoville, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,448 (100%) |
| Owner Occupied HU | 5,479 (73.6%) |
| Renter Occupied HU | 1,658 (22.3%) |
| Vacant Housing Units | 311 ( 4.2%) |
| Median Home Value | $279,574 |
| Average Home Value | $383,231 |
Residential
7,200
Single Family
6,899
Multi-Family
301
Businesses
431
Date | Event | Price |
|---|---|---|
| 2025-04-24 | Listed for sale | $349,900 |
| 2025-03-07 | Listing removed | $334,900 |
| 2024-11-20 | Price change | $334,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-25 | $986.08 | 13.40% | $289,680 | 0.42% |
| 2023-04-25 | $869.54 | -0.10% | $288,460 | 18.84% |
| 2022-04-25 | $870.44 | 10.28% | $242,730 | 33.84% |
Listed by: Stephani Shafer-Hardy • BRG & Associates - Emory
Mls Name: NTREIS
Mls ID: #20912400
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.
