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 1706 Heritage Ct, Keller, TX, 76248 priced at $649,900 pairs $5,875/mo rent with $1,197/mo cash flow after a $3,181/mo payment. Total monthly income equals $5,875/mo, and annual cash flow comes to $14,361/yr on $213,817 invested. Return on cash invested is 26.78% in year one, and rental yield stands at 10.85% on a $649,900 basis. Equity gained on principal adds $4,194/yr, and 5% annual appreciation accumulates to $179,555 by year five. Five-year ROI measures 140.97% and total cumulative return in cash reaches $301,422. For financing, Ziffy Mortgage’s DSCR program evaluates $5,875/mo property income against a $3,181/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1999
9,104 sqft lot
$N/A/sqft
$680 annually HOA
Neighborhood data shown for ZIP Code: 76248, Keller, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 15,118 (100%) |
| Owner Occupied HU | 11,544 (76.4%) |
| Renter Occupied HU | 3,205 (21.2%) |
| Vacant Housing Units | 369 ( 2.4%) |
| Median Home Value | $532,964 |
| Average Home Value | $597,549 |
Residential
15,057
Single Family
13,036
Multi-Family
2,021
Businesses
926
Date | Event | Price |
|---|---|---|
| 2024-07-31 | Listed for sale | $649,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-31 | $7937.25 | -14.02% | $591,269 | 15.38% |
| 2022-08-31 | $9232.02 | N/A | $512,463 | 23.56% |
| 2021-08-31 | N/A | N/A | $414,764 | 9.15% |
Listed by: Chaz Swint • Keller Williams Realty
Mls Name: NTREIS
Mls ID: #20689768
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.
