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 Mesquite at 1817 Osage Trl, Mesquite, TX, 75149 generates $3,300/mo in rent and, after a $1,860/mo payment, leaves $535/mo in cash flow. Total monthly income is $3,300/mo, and annual cash flow is $6,422/yr on $125,967 invested. Return on cash invested sits at 25.01% in year one, and rental yield is 10.42% on a $379,990 entry. Equity gained on principal adds $2,452/yr, while 5% annual appreciation builds toward $104,984 over five years. Five-year ROI reaches 131.63% and total cumulative return in cash sums $165,813. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,300/mo property income rather than buyer’s personal income.
Single Family
Built in 2025
5,488 sqft lot
$N/A/sqft
$750 annually HOA
Neighborhood data shown for ZIP Code: 75149, Mesquite, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 20,884 (100%) |
| Owner Occupied HU | 12,401 (59.4%) |
| Renter Occupied HU | 7,575 (36.3%) |
| Vacant Housing Units | 908 ( 4.3%) |
| Median Home Value | $264,734 |
| Average Home Value | $329,289 |
Residential
20,244
Single Family
17,707
Multi-Family
2,537
Businesses
1,156
Date | Event | Price |
|---|---|---|
| 2025-02-12 | Price change | $379,990 |
| 2025-02-07 | Listed for sale | $386,094 |
| 2025-02-05 | Listing removed | $386,094 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Robert Powley • Escape Realty
Mls Name: NTREIS
Mls ID: #20814413
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.
