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 Rowlett at 2510 Roughleaf Ln, Rowlett, TX, 75089 priced at $469,000 converts $3,139/mo rent into after a $2,296/mo obligation. Total monthly income equals $3,139/mo. Return on cash invested prints 18.39% in year one, and rental yield reads 8.03% against a $469,000 entry. Equity gained on principal adds $3,026/yr, while 5% annual appreciation compiles into $129,576 by year five. Five-year ROI reaches 95.93% and total cumulative return in cash sums $149,143. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,139/mo property income covering a $2,296/mo payment, not borrower’s personal income.
Single Family
Built in 1996
10,018 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 75089, Rowlett, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,410 (100%) |
| Owner Occupied HU | 9,643 (77.7%) |
| Renter Occupied HU | 2,333 (18.8%) |
| Vacant Housing Units | 434 ( 3.5%) |
| Median Home Value | $374,580 |
| Average Home Value | $446,439 |
Residential
12,435
Single Family
11,242
Multi-Family
1,193
Businesses
122
Date | Event | Price |
|---|---|---|
| 2025-03-27 | Listed for sale | $469,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-03-28 | $986.33 | 6.85% | $371,680 | N/A |
| 2023-03-28 | $923.09 | -6.87% | $371,680 | 14.71% |
| 2022-03-28 | $991.16 | 3.75% | $324,010 | 21.23% |
Listed by: Rene' Natali-Diebold • Coldwell Banker Apex, REALTORS
Mls Name: NTREIS
Mls ID: #20880486
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.
