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 Colleyville at 2402 Broadoak Way, Colleyville, TX, 76034 at $820,000 posts ROI 37.98% with $4,028/mo cash flow from $9,859/mo rent. Total monthly income equals $9,859/mo, and annual cash flow records $48,340/yr on $269,780 to close. Return on cash invested measures 37.98% and rental yield reads 14.43% at the current $820,000. Equity gained on principal adds $5,291/yr, and 5% annual appreciation supports $226,551 by year five. Five-year ROI prints 200.93% and total cumulative return in cash totals $542,063.
You can finance with Ziffy Mortgage’s DSCR loan, which relies on $9,859/mo property income rather than your personal income records (W2s, Paystubs, and Tax returns).
Single Family
Built in 1993
10,105 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76034, Colleyville, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,412 (100%) |
| Owner Occupied HU | 8,472 (90.0%) |
| Renter Occupied HU | 681 ( 7.2%) |
| Vacant Housing Units | 259 ( 2.8%) |
| Median Home Value | $664,112 |
| Average Home Value | $763,457 |
Residential
9,431
Single Family
9,272
Multi-Family
159
Businesses
1,522
Date | Event | Price |
|---|---|---|
| 2024-08-31 | Listed for sale | $820,000 |
| 2015-11-02 | Sold | N/A |
| 2015-10-17 | Pending sale | $475,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-09-02 | $3174.74 | -4.44% | $633,465 | 10.32% |
| 2022-09-02 | $3322.21 | 13.41% | $574,181 | 14.39% |
| 2021-09-02 | $2929.29 | -2.11% | $501,936 | -1.27% |
Listed by: Mike Mazyck • MISSION MINDED REALTY
Mls Name: NTREIS
Mls ID: #20703949
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.
