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 Richardson at 1211 Navaho Trl, Richardson, TX, 75080 priced at $499,000 pairs $4,404/mo rent with $856/mo cash flow after a $2,442/mo payment. Total monthly income equals $4,404/mo, and annual cash flow comes to $10,271/yr on $165,419 invested. Return on cash invested is 26.12% in year one, and rental yield stands at 10.59% on a $499,000 basis. Equity gained on principal adds $3,220/yr, and 5% annual appreciation accumulates to $137,865 by year five. Five-year ROI measures 137.34% and total cumulative return in cash reaches $227,190. For financing, Ziffy Mortgage’s DSCR program evaluates $4,404/mo property income against a $2,442/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1964
9,757 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 75080, Richardson, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 20,565 (100%) |
| Owner Occupied HU | 10,167 (49.4%) |
| Renter Occupied HU | 9,187 (44.7%) |
| Vacant Housing Units | 1,211 ( 5.9%) |
| Median Home Value | $455,957 |
| Average Home Value | $521,179 |
Residential
20,990
Single Family
12,080
Multi-Family
8,910
Businesses
2,138
Date | Event | Price |
|---|---|---|
| 2025-05-08 | Listed for sale | $499,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-08 | $2917.46 | 6.56% | $543,730 | 17.59% |
| 2023-05-08 | $2737.95 | 0.57% | $462,390 | N/A |
| 2022-05-08 | $2722.45 | 2.87% | $462,390 | 26.06% |
Listed by: Vanita Kent • Coldwell Banker Apex, REALTORS
Mls Name: NTREIS
Mls ID: #20921133
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.
