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 Southlake at 205 Donley Ct, Southlake, TX, 76092 uses $312,550 cash to close to unlock $8,966/yr annual cash flow and $747/mo monthly cash flow. Total monthly income runs $7,740/mo, and a $4,650/mo payment keeps the spread at $747/mo. Purchase price stands at $950,000, and rental yield measures 9.78% with $7,740/mo rent. Return on cash invested shows 22.93% in year one, and 5% annual appreciation builds toward $262,467 over five years. Five-year ROI reaches 120.56% and total cumulative return in cash records $376,802. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $7,740/mo property income covering a $4,650/mo payment rather than investor’s personal income.
Single Family
Built in 1990
0.46 Acres lot
$N/A/sqft
$643 semi-annually HOA
Neighborhood data shown for ZIP Code: 76092, Southlake, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,160 (100%) |
| Owner Occupied HU | 9,321 (91.7%) |
| Renter Occupied HU | 652 ( 6.4%) |
| Vacant Housing Units | 187 ( 1.8%) |
| Median Home Value | $829,989 |
| Average Home Value | $956,145 |
Residential
10,137
Single Family
9,918
Multi-Family
219
Businesses
2,742
Date | Event | Price |
|---|---|---|
| 2025-07-01 | Listed for sale | $950,000 |
| 2020-02-21 | Listing removed | $695,000 |
| 2020-01-29 | Listing removed | $4,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-07-02 | $17331.64 | -4.50% | $990,957 | -0.48% |
| 2023-07-02 | $18148.74 | 9.03% | $995,723 | 29.06% |
| 2022-07-02 | $16645.30 | 14.69% | $771,545 | 19.20% |
Listed by: Tamra Mcdonald • Selling Southlake
Mls Name: NTREIS
Mls ID: #20984529
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.
