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 1201 Bellaire Blvd, Lewisville, TX, 75067 offers $2,694/mo rent that, after a $1,591/mo payment, leaves $383/mo cash flow. Total monthly income is $2,694/mo, and annual cash flow is $4,591/yr on $107,738 cash. Return on cash invested measures 24.17% in year one, and rental yield stands at 9.95% at a $325,000 entry. Equity gained on principal adds $2,097/yr while 5% annual appreciation compounds into $89,792 by year five. Five-year ROI records 126.91% and total cumulative return in cash reaches $136,729. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,694/mo property income versus a $1,591/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 1971
7,971 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 |
|---|---|---|
| 2024-10-15 | Listed for sale | $325,000 |
| 2009-11-21 | Listing removed | $119,900 |
| 2009-11-14 | Listed for sale | $119,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-10-18 | $3036.41 | -16.53% | $240,183 | 10.00% |
| 2022-10-18 | $3637.87 | 1.01% | $218,348 | 10.00% |
| 2021-10-18 | $3601.53 | 4.00% | $198,498 | 4.98% |
Listed by: Randy Griffin • Fathom Realty LLC
Mls Name: NTREIS
Mls ID: #20754509
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.
