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 Frisco at 12799 Drexel St, Frisco, TX, 75035 listed at $385,000 pairs $3,000/mo rent with a $1,884/mo payment to leave $263/mo cash flow. Total monthly income runs $3,000/mo, and annual cash flow reaches $3,151/yr on $127,628 cash to close. Return on cash invested measures 22.38% in year one, and rental yield registers 9.35% at a $385,000 basis. Equity gained on principal adds $2,484/yr, and annual property appreciation at 5% supports $106,368 by year five. Five-year ROI tracks 117.3% and total cumulative return in cash totals $149,710. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,000/mo property income relative to a $1,884/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2004
0.28 Acres lot
$N/A/sqft
No 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 |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Christy Oakes • RE/MAX Four Corners
Mls Name: NTREIS
Mls ID: #20994606
