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 Denton at 119 Ridgecrest Cir, Denton, TX, 76205 priced at $529,000 pairs $5,302/mo rent with $1,540/mo cash flow after a $2,589/mo payment. Total monthly income equals $5,302/mo, and annual cash flow comes to $18,485/yr on $174,041 invested. Return on cash invested is 30.68% in year one, and rental yield stands at 12.03% on a $529,000 basis. Equity gained on principal adds $3,414/yr, and 5% annual appreciation accumulates to $146,153 by year five. Five-year ROI measures 161.81% and total cumulative return in cash reaches $281,609. For financing, Ziffy Mortgage’s DSCR program evaluates $5,302/mo property income against a $2,589/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1967
0.51 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76205, Denton, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,387 (100%) |
| Owner Occupied HU | 3,048 (32.5%) |
| Renter Occupied HU | 5,615 (59.8%) |
| Vacant Housing Units | 724 ( 7.7%) |
| Median Home Value | $409,452 |
| Average Home Value | $586,065 |
Residential
7,769
Single Family
4,530
Multi-Family
3,239
Businesses
887
Date | Event | Price |
|---|---|---|
| 2024-07-31 | Price change | $529,000 |
| 2024-07-17 | Listed for sale | $559,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-15 | $3607.63 | N/A | $332,750 | 10.00% |
| 2022-08-15 | N/A | N/A | $302,500 | 9.56% |
| 2021-08-15 | $5014.74 | -3.32% | $276,100 | 10.00% |
Listed by: DAVID VANDERLAAN • KELLER WILLIAMS REALTY
Mls Name: NTREIS
Mls ID: #20676371
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.
