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 1812 Kinsale Dr, Keller, TX, 76262 generates $4,223/mo in rent, after a $7,268/mo payment. Total monthly income is $4,223/mo. Return on cash invested sits at 4.25% in year one, and rental yield is 3.41% on a $1,485,000 entry. Equity gained on principal adds $9,582/yr, while 5% annual appreciation builds toward $410,278 over five years. Five-year ROI reaches 20.15% and total cumulative return in cash sums $96,942. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $4,223/mo property income rather than buyer’s personal income.
Single Family
Built in 2002
0.56 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 |
|---|---|---|
| 2024-12-24 | Price change | $1,485,000 |
| 2024-11-04 | Listed for sale | $1,575,000 |
| 2024-09-30 | Listing removed | $1,575,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | $19617.84 | 2.97% | $1,200,000 | 7.14% |
| 2023-12-27 | $19052.88 | -15.32% | $1,120,000 | -3.71% |
| 2022-12-27 | $22500.61 | 3.95% | $1,163,175 | 18.73% |
Listed by: Maria Araujo • Ultima Real Estate
Mls Name: NTREIS
Mls ID: #20769867
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.
