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 2212 Miramar Dr, Little Elm, TX, 75068 generates $2,790/mo in rent and, after a $1,821/mo payment, leaves $90/mo in cash flow. Total monthly income is $2,790/mo, and annual cash flow is $1,083/yr on $123,318 invested. Return on cash invested sits at 20.79% in year one, and rental yield is 9% on a $372,000 entry. Equity gained on principal adds $2,400/yr, while 5% annual appreciation builds toward $102,777 over five years. Five-year ROI reaches 108.98% and total cumulative return in cash sums $134,397. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,790/mo property income rather than buyer’s personal income.
Single Family
Built in 2019
4,094 sqft lot
$N/A/sqft
$650 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 |
|---|---|---|
| 2025-04-23 | Listed for sale | $372,000 |
| 2020-03-03 | Listing removed | $337,990 |
| 2020-01-30 | Pending sale | $337,990 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-23 | $5866.52 | 7.45% | $293,829 | 10.00% |
| 2023-04-23 | $5460.01 | -13.71% | $267,117 | 10.00% |
| 2022-04-23 | $6327.75 | 2.24% | $242,834 | 10.00% |
Listed by: Laura Marie Captain • C21 Fine Homes Judge Fite
Mls Name: NTREIS
Mls ID: #20912164
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.
