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 Roanoke at 14521 Home Trl, Roanoke, TX, 76262 generates $4,526/mo in rent and, after a $2,888/mo payment, leaves $259/mo in cash flow. Total monthly income is $4,526/mo, and annual cash flow is $3,112/yr on $194,110 invested. Return on cash invested sits at 21.66% in year one, and rental yield is 9.21% on a $590,000 entry. Equity gained on principal adds $3,807/yr, while 5% annual appreciation builds toward $163,006 over five years. Five-year ROI reaches 113.6% and total cumulative return in cash sums $220,516. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $4,526/mo property income rather than buyer’s personal income.
Single Family
Built in 2019
0.27 Acres lot
$N/A/sqft
$850 annually HOA
Neighborhood data shown for ZIP Code: 76262, Roanoke, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,094 (100%) |
| Owner Occupied HU | 11,796 (65.2%) |
| Renter Occupied HU | 5,240 (29.0%) |
| Vacant Housing Units | 1,058 ( 5.8%) |
| Median Home Value | $607,697 |
| Average Home Value | $702,771 |
Residential
17,546
Single Family
13,611
Multi-Family
3,935
Businesses
1,307
Date | Event | Price |
|---|---|---|
| 2025-05-09 | Listed for sale | $590,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-09 | $6291.98 | 14.19% | $568,299 | 10.00% |
| 2023-05-09 | $5509.90 | -15.06% | $516,635 | 10.00% |
| 2022-05-09 | $6486.70 | 17.39% | $469,668 | 10.00% |
Listed by: Rachel Moussa • Keller Williams Realty
Mls Name: NTREIS
Mls ID: #20928080
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.
