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 1202 Settlers Way, Lewisville, TX, 75067 offers $3,072/mo rent that, after a $1,909/mo payment, leaves $233/mo cash flow. Total monthly income is $3,072/mo, and annual cash flow is $2,798/yr on $129,285 cash. Return on cash invested measures 22.07% in year one, and rental yield stands at 9.45% at a $390,000 entry. Equity gained on principal adds $2,517/yr while 5% annual appreciation compounds into $107,750 by year five. Five-year ROI records 115.91% and total cumulative return in cash reaches $149,852. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,072/mo property income versus a $1,909/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 1985
5,227 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 |
|---|---|---|
| 2025-04-11 | Listed for sale | $390,000 |
| 2022-01-10 | Sold | N/A |
| 2021-12-07 | Pending sale | $339,999 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-11 | $7259.21 | -1.12% | $420,068 | -0.52% |
| 2023-04-11 | $7341.50 | 27.42% | $422,249 | 27.85% |
| 2022-04-11 | $5761.50 | 2.50% | $330,257 | 10.00% |
Listed by: Rosemary Busby • Keller Williams Realty-FM
Mls Name: NTREIS
Mls ID: #20900224
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.
