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 Carrollton at 2258 Big Bend Dr, Carrollton, TX, 75007 priced at $415,000 converts $3,104/mo rent into $153/mo cash flow after a $2,031/mo obligation. Total monthly income equals $3,104/mo, and annual cash flow totals $1,837/yr on $137,573 invested. Return on cash invested prints 21.24% in year one, and rental yield reads 8.98% against a $415,000 entry. Equity gained on principal adds $2,678/yr, while 5% annual appreciation compiles into $114,657 by year five. Five-year ROI reaches 111.24% and total cumulative return in cash sums $153,033. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,104/mo property income covering a $2,031/mo payment, not borrower’s personal income.
Single Family
Built in 1980
6,926 sqft lot
$N/A/sqft
No HOA
Date | Event | Price |
|---|---|---|
| 2024-08-15 | Listed for sale | $415,000 |
| 2013-03-28 | Sold | N/A |
| 2012-07-04 | Listed for sale | $149,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-26 | $1887.81 | 0.13% | $312,546 | 10.00% |
| 2022-08-26 | $1885.44 | 5.09% | $284,133 | 10.00% |
| 2021-08-26 | $1794.10 | -4.51% | $258,303 | 11.70% |
Listed by: Robert Wagner • CENTURY 21 Judge Fite
Mls Name: NTREIS
Mls ID: #20701276
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.
