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 Flower Mound at 1305 Colonial Pl, Flower Mound, TX, 75028 priced at $465,000 converts $3,614/mo rent into $307/mo cash flow after a $2,276/mo obligation. Total monthly income equals $3,614/mo, and annual cash flow totals $3,687/yr on $154,148 invested. Return on cash invested prints 22.3% in year one, and rental yield reads 9.33% against a $465,000 entry. Equity gained on principal adds $3,001/yr, while 5% annual appreciation compiles into $128,471 by year five. Five-year ROI reaches 116.89% and total cumulative return in cash sums $180,179. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,614/mo property income covering a $2,276/mo payment, not borrower’s personal income.
Single Family
Built in 1985
0.34 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 75028, Flower Mound, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,090 (100%) |
| Owner Occupied HU | 13,744 (76.0%) |
| Renter Occupied HU | 3,868 (21.4%) |
| Vacant Housing Units | 478 ( 2.6%) |
| Median Home Value | $534,344 |
| Average Home Value | $587,676 |
Residential
18,143
Single Family
15,492
Multi-Family
2,651
Businesses
1,107
Date | Event | Price |
|---|---|---|
| 2025-01-24 | Price change | $465,000 |
| 2024-12-30 | Price change | $475,000 |
| 2024-11-22 | Price change | $495,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-12 | $5184.13 | 12.07% | $385,393 | 10.00% |
| 2023-02-12 | $4625.82 | -12.35% | $350,357 | 10.00% |
| 2022-02-12 | $5277.69 | 0.73% | $318,506 | 10.00% |
Listed by: Rob Sandefur • eXp Realty, LLC
Mls Name: NTREIS
Mls ID: #20768986
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.
