








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 Trophy Club at 14613 Martin Creek Cv, Trophy Club, TX, 76262 uses $180,950 cash to close to unlock $3,742/yr annual cash flow and $312/mo monthly cash flow. Total monthly income runs $4,223/mo, and a $2,692/mo payment keeps the spread at $312/mo. Purchase price stands at $550,000, and rental yield measures 9.21% with $4,223/mo rent. Return on cash invested shows 22.13% in year one, and 5% annual appreciation builds toward $151,955 over five years. Five-year ROI reaches 115.93% and total cumulative return in cash records $209,770. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $4,223/mo property income covering a $2,692/mo payment rather than investor’s personal income.
Single Family
Built in 2019
6,011 sqft lot
$N/A/sqft
No 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 |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||



Listed by: April Gadoci • Magnolia Realty Grapevine
Mls Name: NTREIS
Mls ID: #20976825