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% |
Total monthly income runs $3,881/mo, and a $3,059/mo payment. Purchase price stands at $624,900, and rental yield measures 7.45% with $3,881/mo rent. Return on cash invested shows 16.46% in year one, and 5% annual appreciation builds toward $172,648 over five years. Five-year ROI reaches 85.63% and total cumulative return in cash records $176,057. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,881/mo property income covering a $3,059/mo payment rather than investor’s personal income.
Single Family
Built in 2007
7,405 sqft lot
$N/A/sqft
$650 annually HOA
Neighborhood data shown for ZIP Code: 75035, Frisco, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 32,487 (100%) |
| Owner Occupied HU | 23,532 (72.4%) |
| Renter Occupied HU | 7,610 (23.4%) |
| Vacant Housing Units | 1,345 ( 4.1%) |
| Median Home Value | $626,540 |
| Average Home Value | $657,700 |
Residential
31,415
Single Family
27,086
Multi-Family
4,329
Businesses
1,069
Date | Event | Price |
|---|---|---|
| 2025-04-17 | Listed for sale | $624,900 |
| 2015-06-25 | Sold | N/A |
| 2015-06-02 | Pending sale | $350,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-18 | $7422.05 | 13.43% | $526,879 | 10.00% |
| 2023-04-18 | $6543.18 | -11.70% | $478,981 | 10.00% |
| 2022-04-18 | $7410.06 | 2.35% | $435,437 | 10.00% |
Listed by: Johanna Mattox • Ebby Halliday, Realtors
Mls Name: NTREIS
Mls ID: #20903480
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.
