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 Lewisville at 2014 Eagle Nest Pass, Lewisville, TX, 75077 generates $2,785/mo in rent and, after a $1,835/mo payment, leaves $119/mo in cash flow. Total monthly income is $2,785/mo, and annual cash flow is $1,425/yr on $124,313 invested. Return on cash invested sits at 21.06% in year one, and rental yield is 8.91% on a $375,000 entry. Equity gained on principal adds $2,420/yr, while 5% annual appreciation builds toward $103,606 over five years. Five-year ROI reaches 110.19% and total cumulative return in cash sums $136,983. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,785/mo property income rather than buyer’s personal income.
Single Family
Built in 1980
0.25 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 75077, Lewisville, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 15,465 (100%) |
| Owner Occupied HU | 11,790 (76.2%) |
| Renter Occupied HU | 3,210 (20.8%) |
| Vacant Housing Units | 465 ( 3.0%) |
| Median Home Value | $464,627 |
| Average Home Value | $538,179 |
Residential
15,326
Single Family
12,884
Multi-Family
2,442
Businesses
586
Date | Event | Price |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Desiree Moellenkamp • Repeat Realty, LLC
Mls Name: NTREIS
Mls ID: #21058741
