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 Lewisville at 1325 Autumn Trl, Lewisville, TX, 75067 generates $3,436/mo in rent and, after a $2,349/mo payment, leaves $23/mo in cash flow. Total monthly income is $3,436/mo, and annual cash flow is $276/yr on $159,120 invested. Return on cash invested sits at 20.08% in year one, and rental yield is 8.59% on a $480,000 entry. Equity gained on principal adds $3,097/yr, while 5% annual appreciation builds toward $132,615 over five years. Five-year ROI reaches 104.97% and total cumulative return in cash sums $167,033. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,436/mo property income rather than buyer’s personal income.
Single Family
Built in 1992
7,535 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 75067, Lewisville, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 29,212 (100%) |
| Owner Occupied HU | 10,883 (37.3%) |
| Renter Occupied HU | 16,963 (58.1%) |
| Vacant Housing Units | 1,366 ( 4.7%) |
| Median Home Value | $370,654 |
| Average Home Value | $416,106 |
Residential
28,178
Single Family
13,229
Multi-Family
14,949
Businesses
1,728
Date | Event | Price |
|---|---|---|
| 2024-12-06 | Price change | $480,000 |
| 2024-11-22 | Listed for sale | $485,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | $1109.90 | N/A | $442,545 | 10.00% |
| 2023-12-27 | $1109.90 | -63.10% | $402,314 | 10.00% |
| 2022-12-27 | $3008.01 | N/A | $365,740 | 10.00% |
Listed by: Lura Frith • Compass RE Texas, LLC
Mls Name: NTREIS
Mls ID: #20780584
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.
