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% |
Investment property for sale in Keller at 2021 Vista Rd, Keller, TX, 76262 uses $222,075 cash to close to unlock $69/yr annual cash flow and $6/mo monthly cash flow. Total monthly income runs $4,806/mo, and a $3,304/mo payment keeps the spread at $6/mo. Purchase price stands at $675,000, and rental yield measures 8.54% with $4,806/mo rent. Return on cash invested shows 20.09% in year one, and 5% annual appreciation builds toward $186,490 over five years. Five-year ROI reaches 105% and total cumulative return in cash records $233,175. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $4,806/mo property income covering a $3,304/mo payment rather than investor’s personal income.
Single Family
Built in 1977
0.46 Acres lot
$N/A/sqft
No 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 |
|---|---|---|
| 2025-09-22 | Listed for sale | $675,000 |
| 2023-06-12 | Listing removed | N/A |
| 2023-05-08 | Listed for rent | $4,200 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-09-23 | $10238.51 | -8.14% | $550,872 | -6.07% |
| 2023-09-23 | $11146.30 | -6.10% | $586,440 | 8.98% |
| 2022-09-23 | $11870.72 | 13.61% | $538,111 | 19.62% |
Listed by: Brittany Schirmeister • Real Broker, LLC
Mls Name: NTREIS
Mls ID: #21067300
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.
