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 1321 Blum Ct, Flower Mound, TX, 75028 priced at $449,900 pairs $3,544/mo rent with $345/mo cash flow after a $2,202/mo payment. Total monthly income equals $3,544/mo, and annual cash flow comes to $4,137/yr on $149,142 invested. Return on cash invested is 22.68% in year one, and rental yield stands at 9.45% on a $449,900 basis. Equity gained on principal adds $2,903/yr, and 5% annual appreciation accumulates to $124,299 by year five. Five-year ROI measures 118.92% and total cumulative return in cash reaches $177,358. For financing, Ziffy Mortgage’s DSCR program evaluates $3,544/mo property income against a $2,202/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1986
0.28 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 |
|---|---|---|
| 2024-10-03 | Price change | $449,900 |
| 2024-09-30 | Listed for sale | $465,000 |
| 2024-09-22 | Listing removed | $465,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-10-17 | $4675.32 | -12.16% | $353,020 | 10.00% |
| 2022-10-17 | $5322.32 | 0.77% | $320,927 | 10.00% |
| 2021-10-17 | $5281.87 | -0.42% | $291,752 | 3.13% |
Listed by: Robert Murray Jr. • Robert C. Murray Realty
Mls Name: NTREIS
Mls ID: #20701672
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.
