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 Keller at 1220 Pine Hurst Dr, Keller, TX, 76248 offers $13,549/mo rent that, after a $7,219/mo payment, leaves $2,915/mo cash flow. Total monthly income is $13,549/mo, and annual cash flow is $34,975/yr on $477,900 cash. Return on cash invested measures 27.69% in year one, and rental yield stands at 11.02% at a $1,475,000 entry. Equity gained on principal adds $9,518/yr while 5% annual appreciation compounds into $407,515 by year five. Five-year ROI records 145.83% and total cumulative return in cash reaches $696,922. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $13,549/mo property income versus a $7,219/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2007
0.83 Acres lot
$N/A/sqft
$1,750 annually HOA
Neighborhood data shown for ZIP Code: 76248, Keller, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 15,118 (100%) |
| Owner Occupied HU | 11,544 (76.4%) |
| Renter Occupied HU | 3,205 (21.2%) |
| Vacant Housing Units | 369 ( 2.4%) |
| Median Home Value | $532,964 |
| Average Home Value | $597,549 |
Residential
15,057
Single Family
13,036
Multi-Family
2,021
Businesses
926
Date | Event | Price |
|---|---|---|
| 2024-08-01 | Listed for sale | $1,475,000 |
| 2021-05-04 | Sold | N/A |
| 2021-04-08 | Pending sale | $1,100,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-31 | $24109.53 | -17.58% | $1,401,198 | 5.67% |
| 2022-08-31 | $29252.72 | 32.04% | $1,326,053 | 32.28% |
| 2021-08-31 | $22154.96 | 3.40% | $1,002,450 | 6.94% |
Listed by: Randy White • Randy White Real Estate Svcs
Mls Name: NTREIS
Mls ID: #20690663
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.
