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 Little Elm at 2216 Gregory Creek Dr, Little Elm, TX, 75068 with 5% annual appreciation on a $475,000 basis while $3,638/mo rent supports operations. Total monthly income totals $3,638/mo and a $2,325/mo payment preserves $141/mo for cash returns. Annual cash flow comes to $1,697/yr on $157,463 deployed, and return on cash invested reaches 20.99% in year one. Equity gained on principal adds $3,065/yr, and five-year appreciation sums $131,234 alongside rental yield of 9.19%. Five-year ROI measures 110.17% and total cumulative return in cash totals $173,479.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $3,638/mo property income versus a $2,325/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 2012
7,405 sqft lot
$N/A/sqft
$185 semi-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 |
|---|---|---|
| 2025-01-08 | Listed for sale | $475,000 |
| 2023-11-02 | Listing removed | N/A |
| 2023-09-28 | Price change | $2,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-12 | $8941.53 | -9.70% | $419,343 | -7.73% |
| 2023-02-12 | $9901.60 | 2.29% | $454,476 | 17.00% |
| 2022-02-12 | $9680.40 | 30.29% | $388,437 | 32.01% |
Listed by: Daniel Harker • Keller Williams Realty DPR
Mls Name: NTREIS
Mls ID: #20801091
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.
