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 Little Elm at 2201 White Rock Ln, Little Elm, TX, 75068 priced at $519,800 converts $3,638/mo rent into after a $2,544/mo obligation. Total monthly income equals $3,638/mo. Return on cash invested prints 18.95% in year one, and rental yield reads 8.4% against a $519,800 entry. Equity gained on principal adds $3,354/yr, while 5% annual appreciation compiles into $143,611 by year five. Five-year ROI reaches 99.14% and total cumulative return in cash sums $169,544. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,638/mo property income covering a $2,544/mo payment, not borrower’s personal income.
Single Family
Built in 2004
8,450 sqft lot
$N/A/sqft
$330 annually HOA
Neighborhood data shown for ZIP Code: 75068, Little Elm, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 28,344 (100%) |
| Owner Occupied HU | 19,896 (70.2%) |
| Renter Occupied HU | 7,131 (25.2%) |
| Vacant Housing Units | 1,317 ( 4.6%) |
| Median Home Value | $446,062 |
| Average Home Value | $489,072 |
Residential
25,689
Single Family
23,486
Multi-Family
2,203
Businesses
723
Date | Event | Price |
|---|---|---|
| 2025-02-04 | Price change | $519,800 |
| 2025-01-02 | Price change | $519,900 |
| 2024-12-12 | Price change | $529,800 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-12 | $9503.70 | -4.11% | $481,695 | -2.47% |
| 2023-02-12 | $9911.48 | 7.59% | $493,874 | 21.17% |
| 2022-02-12 | $9212.65 | 19.53% | $407,577 | 22.01% |
Listed by: Dan Darmody • JPAR - Plano
Mls Name: NTREIS
Mls ID: #20780794
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.
