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 Carrollton at 1205 Wiltshire Dr, Carrollton, TX, 75007 listed at $500,000 pairs $4,080/mo rent with a $2,447/mo payment to leave $525/mo cash flow. Total monthly income runs $4,080/mo, and annual cash flow reaches $6,296/yr on $165,750 cash to close. Return on cash invested measures 23.71% in year one, and rental yield registers 9.79% at a $500,000 basis. Equity gained on principal adds $3,226/yr, and annual property appreciation at 5% supports $138,141 by year five. Five-year ROI tracks 124.43% and total cumulative return in cash totals $206,240. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $4,080/mo property income relative to a $2,447/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1975
9,191 sqft lot
$N/A/sqft
No HOA
Date | Event | Price |
|---|---|---|
| 2025-06-19 | Listed for sale | $500,000 |
| 2013-12-03 | Sold | N/A |
| 2013-11-09 | Listed for sale | $265,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-19 | $2949.65 | 5.47% | $478,136 | 6.19% |
| 2023-06-19 | $2796.71 | 4.48% | $450,281 | 10.00% |
| 2022-06-19 | $2676.68 | 11.13% | $409,346 | 10.00% |
Listed by: Alison Houpt • Scout RE Texas
Mls Name: NTREIS
Mls ID: #20971654
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.
