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 Keller at 1516 Hawthorne Ln, Keller, TX, 76262 generates $13,183/mo in rent and, after a $6,847/mo payment, leaves $3,110/mo in cash flow. Total monthly income is $13,183/mo, and annual cash flow is $37,319/yr on $453,276 invested. Return on cash invested sits at 28.6% in year one, and rental yield is 11.31% on a $1,399,000 entry. Equity gained on principal adds $9,028/yr, while 5% annual appreciation builds toward $386,518 over five years. Five-year ROI reaches 150.72% and total cumulative return in cash sums $683,165. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $13,183/mo property income rather than buyer’s personal income.
Single Family
Built in 2010
0.58 Acres lot
$N/A/sqft
$1,500 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 |
|---|---|---|
| 2024-08-28 | Price change | $1,399,000 |
| 2024-08-05 | Price change | $1,425,000 |
| 2024-06-28 | Listed for sale | $1,450,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-31 | $18687.34 | -10.31% | $1,390,324 | 26.64% |
| 2022-08-31 | $20835.47 | 3.90% | $1,097,819 | 11.86% |
| 2021-08-31 | $20054.28 | 6.42% | $981,457 | 10.04% |
Listed by: Lily Moore • Lily Moore Realty
Mls Name: NTREIS
Mls ID: #20654213
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.
