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 Forney at 1408 Sebastian Dr, Forney, TX, 75126 offers a 10.81% rental yield on a $279,000 purchase with $2,514/mo rent. Total monthly income registers $2,514/mo, and a $1,366/mo payment leaves $496/mo available for distribution. Annual cash flow reaches $5,955/yr on $92,489 to close, and return on cash invested stands at 26.35% in year one. Equity gained on principal adds $1,800/yr while 5% annual appreciation supports $77,083 over five years. Portfolio math shows five-year ROI at 138.77% and total cumulative return in cash at $128,347. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,514/mo property income against a $1,366/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2021
8,624 sqft lot
$N/A/sqft
$400 annually HOA
Neighborhood data shown for ZIP Code: 75126, Forney, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 34,284 (100%) |
| Owner Occupied HU | 27,587 (80.5%) |
| Renter Occupied HU | 4,836 (14.1%) |
| Vacant Housing Units | 1,861 ( 5.4%) |
| Median Home Value | $367,112 |
| Average Home Value | $402,384 |
Residential
32,261
Single Family
30,389
Multi-Family
1,872
Businesses
1,196
Date | Event | Price |
|---|---|---|
| 2025-05-25 | Listed for sale | $279,000 |
| 2025-05-06 | Listing removed | $297,000 |
| 2025-04-10 | Price change | $297,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-26 | $3678.13 | 2.95% | $284,277 | 1.70% |
| 2023-05-26 | $3572.57 | -28.55% | $279,523 | 0.94% |
| 2022-05-26 | $5000.24 | N/A | $276,916 | 752.05% |
Listed by: Brenda Colvin • RE/MAX Frontier
Mls Name: NTREIS
Mls ID: #20947094
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.
