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 15404 Adlong Dr, Roanoke, TX, 76262 generates $3,264/mo in rent, after a $2,349/mo payment. Total monthly income is $3,264/mo. Return on cash invested sits at 18.41% in year one, and rental yield is 8.16% on a $480,000 entry. Equity gained on principal adds $3,097/yr, while 5% annual appreciation builds toward $132,615 over five years. Five-year ROI reaches 96.13% and total cumulative return in cash sums $152,957. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,264/mo property income rather than buyer’s personal income.
Single Family
Built in 2006
6,577 sqft lot
$N/A/sqft
$605 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 |
|---|---|---|
| 2025-01-25 | Price change | $480,000 |
| 2024-12-21 | Listed for sale | $500,000 |
| 2020-09-09 | Sold | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $4527.89 | 14.96% | $433,092 | 10.00% |
| 2023-02-13 | $3938.71 | -18.29% | $393,720 | 10.00% |
| 2022-02-13 | $4820.07 | -2.87% | $357,927 | 10.00% |
Listed by: Loraine Balcar • Ebby Halliday, REALTORS
Mls Name: NTREIS
Mls ID: #20798799
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.
