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 Aubrey at 1305 Cheyenne Dr, Aubrey, TX, 76227 generates $4,465/mo in rent and, after a $1,835/mo payment, leaves $1,756/mo in cash flow. Total monthly income is $4,465/mo, and annual cash flow is $21,069/yr on $124,313 invested. Return on cash invested sits at 36.86% in year one, and rental yield is 14.29% on a $375,000 entry. Equity gained on principal adds $2,420/yr, while 5% annual appreciation builds toward $103,606 over five years. Five-year ROI reaches 195.08% and total cumulative return in cash sums $242,511. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $4,465/mo property income rather than buyer’s personal income.
Single Family
Built in 2016
6,751 sqft lot
$N/A/sqft
$258 semi-annually HOA
Neighborhood data shown for ZIP Code: 76227, Aubrey, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 29,420 (100%) |
| Owner Occupied HU | 23,091 (78.5%) |
| Renter Occupied HU | 4,666 (15.9%) |
| Vacant Housing Units | 1,663 ( 5.7%) |
| Median Home Value | $479,180 |
| Average Home Value | $571,581 |
Residential
29,729
Single Family
25,985
Multi-Family
3,744
Businesses
756
Date | Event | Price |
|---|---|---|
| 2024-07-16 | Listed for sale | $375,000 |
| 2019-09-24 | Sold | N/A |
| 2019-09-03 | Pending sale | $264,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-15 | $4654.24 | -15.76% | $319,540 | 10.00% |
| 2022-08-15 | $5525.12 | 1.72% | $290,491 | 10.00% |
| 2021-08-15 | $5431.50 | 1.04% | $264,083 | 2.51% |
Listed by: Brooke Hunt • Keller Williams Realty-FM
Mls Name: NTREIS
Mls ID: #20676327
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.
