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 Addison at 14961 Magnolia St, Addison, TX, 75001 generates $3,647/mo in rent, after a $2,643/mo payment. Total monthly income is $3,647/mo. Return on cash invested sits at 18.76% in year one, and rental yield is 8.1% on a $540,000 entry. Equity gained on principal adds $3,485/yr, while 5% annual appreciation builds toward $149,192 over five years. Five-year ROI reaches 97.84% and total cumulative return in cash sums $173,822. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,647/mo property income rather than buyer’s personal income.
Townhouse
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 75001, Addison, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,386 (100%) |
| Owner Occupied HU | 1,729 (15.2%) |
| Renter Occupied HU | 8,698 (76.4%) |
| Vacant Housing Units | 959 ( 8.4%) |
| Median Home Value | $435,573 |
| Average Home Value | $459,089 |
Residential
11,354
Single Family
1,820
Multi-Family
9,534
Businesses
2,198
Date | Event | Price |
|---|---|---|
| 2024-03-04 | Price change | $540,000 |
| 2024-03-03 | Listed for sale | $530,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $4737.87 | 316.09% | $471,160 | 797.45% |
| 2023-02-13 | $1138.67 | 20.19% | $52,500 | 31.58% |
| 2022-02-13 | $947.38 | 29.44% | $39,900 | 35.16% |
Listed by: N/A • InTown Homes
Mls Name: InTown Homes
Mls ID: #N/A
