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 Southlake at 131 Harrell Dr, Southlake, TX, 76092 listed at $800,000 pairs $5,558/mo rent with a $3,916/mo payment. Total monthly income runs $5,558/mo. Return on cash invested measures 19.46% in year one, and rental yield registers 8.34% at a $800,000 basis. Equity gained on principal adds $5,162/yr, and annual property appreciation at 5% supports $221,025 by year five. Five-year ROI tracks 101.63% and total cumulative return in cash totals $267,488. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $5,558/mo property income relative to a $3,916/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1987
1.42 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76092, Southlake, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,160 (100%) |
| Owner Occupied HU | 9,321 (91.7%) |
| Renter Occupied HU | 652 ( 6.4%) |
| Vacant Housing Units | 187 ( 1.8%) |
| Median Home Value | $829,989 |
| Average Home Value | $956,145 |
Residential
10,137
Single Family
9,918
Multi-Family
219
Businesses
2,742
Date | Event | Price |
|---|---|---|
| 2025-06-14 | Listed for sale | $800,000 |
| 2022-05-10 | Listing removed | N/A |
| 2022-05-07 | Price change | $3,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-15 | $13271.92 | 2.97% | $708,788 | 4.91% |
| 2023-06-15 | $12888.63 | 21.92% | $675,622 | 41.34% |
| 2022-06-15 | $10570.96 | -4.58% | $478,000 | N/A |
Listed by: Paul Gilmore • Real Broker, LLC
Mls Name: NTREIS
Mls ID: #20967650
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.
