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 Desoto at 159 N Beltwoods Dr, Desoto, TX, 75115 priced at $289,000 pairs $2,410/mo rent with $295/mo cash flow after a $1,415/mo payment. Total monthly income equals $2,410/mo, and annual cash flow comes to $3,539/yr on $95,804 invested. Return on cash invested is 23.6% in year one, and rental yield stands at 10.01% on a $289,000 basis. Equity gained on principal adds $1,865/yr, and 5% annual appreciation accumulates to $79,845 by year five. Five-year ROI measures 124.13% and total cumulative return in cash reaches $118,922. For financing, Ziffy Mortgage’s DSCR program evaluates $2,410/mo property income against a $1,415/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1983
9,583 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 75115, Desoto, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 22,601 (100%) |
| Owner Occupied HU | 14,276 (63.2%) |
| Renter Occupied HU | 7,569 (33.5%) |
| Vacant Housing Units | 756 ( 3.3%) |
| Median Home Value | $329,245 |
| Average Home Value | $362,947 |
Residential
21,700
Single Family
17,279
Multi-Family
4,421
Businesses
1,104
Date | Event | Price |
|---|---|---|
| 2024-12-04 | Listed for sale | $289,000 |
| 2024-11-22 | Listing removed | $280,000 |
| 2024-11-02 | Listing removed | $1,950 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | $5511.26 | 18.96% | $284,950 | 41.66% |
| 2023-12-27 | $4632.76 | 67.64% | $201,150 | N/A |
| 2022-12-27 | $2763.47 | -2.41% | $201,150 | 21.64% |
Listed by: Nhat Dinh • Citiwide Properties Corp.
Mls Name: NTREIS
Mls ID: #20790800
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.
