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 Rockwall at 203 Julian Dr, Rockwall, TX, 75087 listed at $340,000 pairs $3,088/mo rent with a $1,664/mo payment to leave $670/mo cash flow. Total monthly income runs $3,088/mo, and annual cash flow reaches $8,044/yr on $112,710 cash to close. Return on cash invested measures 27.05% in year one, and rental yield registers 10.9% at a $340,000 basis. Equity gained on principal adds $2,194/yr, and annual property appreciation at 5% supports $93,936 by year five. Five-year ROI tracks 142.35% and total cumulative return in cash totals $160,446. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,088/mo property income relative to a $1,664/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1996
0.33 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 75087, Rockwall, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 17,219 (100%) |
| Owner Occupied HU | 13,800 (80.1%) |
| Renter Occupied HU | 2,757 (16.0%) |
| Vacant Housing Units | 662 ( 3.8%) |
| Median Home Value | $417,129 |
| Average Home Value | $460,778 |
Residential
17,017
Single Family
15,180
Multi-Family
1,837
Businesses
1,839
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: Christi Whitmore • Keller Williams Rockwall
Mls Name: NTREIS
Mls ID: #21133916
