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 Keller at 2502 Watercrest Dr, Keller, TX, 76248 priced at $879,900 converts $5,688/mo rent into after a $4,307/mo obligation. Total monthly income equals $5,688/mo. Return on cash invested prints 17.46% in year one, and rental yield reads 7.76% against a $879,900 entry. Equity gained on principal adds $5,678/yr, while 5% annual appreciation compiles into $243,100 by year five. Five-year ROI reaches 91% and total cumulative return in cash sums $263,425. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $5,688/mo property income covering a $4,307/mo payment, not borrower’s personal income.
Single Family
Built in 1999
9,539 sqft lot
$N/A/sqft
$680 annually HOA
Neighborhood data shown for ZIP Code: 76248, Keller, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 15,118 (100%) |
| Owner Occupied HU | 11,544 (76.4%) |
| Renter Occupied HU | 3,205 (21.2%) |
| Vacant Housing Units | 369 ( 2.4%) |
| Median Home Value | $532,964 |
| Average Home Value | $597,549 |
Residential
15,057
Single Family
13,036
Multi-Family
2,021
Businesses
926
Date | Event | Price |
|---|---|---|
| 2025-04-02 | Listed for sale | $879,900 |
| 2024-11-16 | Listing removed | $879,000 |
| 2024-10-16 | Price change | $879,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-03 | $13995.27 | 0.45% | $753,000 | 2.73% |
| 2023-04-03 | $13931.93 | 15.89% | $733,000 | 10.55% |
| 2022-04-03 | $12021.33 | 3.33% | $663,047 | 24.28% |
Listed by: Jackie Black • Texas Best Properties
Mls Name: NTREIS
Mls ID: #20890446
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.
