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 Carrollton at 2307 Versailles Dr, Carrollton, TX, 75007 uses $116,025 cash to close to unlock $3,782/yr annual cash flow and $315/mo monthly cash flow. Total monthly income runs $2,804/mo, and a $1,713/mo payment keeps the spread at $315/mo. Purchase price stands at $350,000, and rental yield measures 9.61% with $2,804/mo rent. Return on cash invested shows 23.17% in year one, and 5% annual appreciation builds toward $96,699 over five years. Five-year ROI reaches 121.57% and total cumulative return in cash records $141,050. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,804/mo property income covering a $1,713/mo payment rather than investor’s personal income.
Single Family
Built in 1978
5,183 sqft lot
$N/A/sqft
No HOA
Date | Event | Price |
|---|---|---|
| 2024-09-30 | Listed for sale | $350,000 |
| 2024-09-23 | Listing removed | $350,000 |
| 2024-05-02 | Listed for sale | $350,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-10-14 | $2392.53 | 14.84% | $321,907 | 20.53% |
| 2022-10-14 | $2083.35 | 14.79% | $267,081 | 20.02% |
| 2021-10-14 | $1814.94 | 11.03% | $222,532 | 10.61% |
Listed by: Olivia Izaguirre • Decorative Real Estate
Mls Name: NTREIS
Mls ID: #20736459
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.
