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 Little Elm at 1212 Lake Haven Dr, Little Elm, TX, 75068 earns $234/mo cash flow from $2,640/mo rent with a $1,566/mo payment. Total monthly income totals $2,640/mo, and annual cash flow totals $2,808/yr on $106,047 capital. ROI tracks 22.56% on current figures, and rental yield reads 9.9% at a $319,900 purchase. Equity gained on principal adds $2,064/yr, and 5% annual appreciation supports $88,382 over five years. Five-year ROI reaches 118.77% and total cumulative return in cash sums $125,948. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,640/mo property income instead of your personal income.
Single Family
Built in 1999
6,229 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 75068, Little Elm, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 28,344 (100%) |
| Owner Occupied HU | 19,896 (70.2%) |
| Renter Occupied HU | 7,131 (25.2%) |
| Vacant Housing Units | 1,317 ( 4.6%) |
| Median Home Value | $446,062 |
| Average Home Value | $489,072 |
Residential
25,689
Single Family
23,486
Multi-Family
2,203
Businesses
723
Date | Event | Price |
|---|---|---|
| 2024-07-24 | Listed for sale | $319,900 |
| 2021-03-09 | Sold | N/A |
| 2021-03-03 | Pending sale | $265,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-13 | $6881.13 | 16.34% | $342,876 | 31.04% |
| 2022-08-13 | $5914.52 | 27.64% | $261,665 | 20.68% |
| 2021-08-13 | $4633.58 | 8.17% | $216,822 | 10.00% |
Listed by: Elizabeth Record • Monument Realty
Mls Name: NTREIS
Mls ID: #20683376
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.
