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 Trophy Club at 3 Cimarron Dr, Trophy Club, TX, 76262 listed at $400,000 pairs $2,367/mo rent with a $1,958/mo payment. Total monthly income runs $2,367/mo. Return on cash invested measures 15.59% in year one, and rental yield registers 7.1% at a $400,000 basis. Equity gained on principal adds $2,581/yr, and annual property appreciation at 5% supports $110,513 by year five. Five-year ROI tracks 80.89% and total cumulative return in cash totals $107,260. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,367/mo property income relative to a $1,958/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1983
8,537 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76262, Roanoke, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,094 (100%) |
| Owner Occupied HU | 11,796 (65.2%) |
| Renter Occupied HU | 5,240 (29.0%) |
| Vacant Housing Units | 1,058 ( 5.8%) |
| Median Home Value | $607,697 |
| Average Home Value | $702,771 |
Residential
17,546
Single Family
13,611
Multi-Family
3,935
Businesses
1,307
Date | Event | Price |
|---|---|---|
| 2025-06-19 | Listed for sale | $400,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-19 | $1056.98 | 1.60% | $363,682 | 10.00% |
| 2023-06-19 | $1040.32 | -43.19% | $330,620 | 10.00% |
| 2022-06-19 | $1831.13 | -0.60% | $300,564 | 10.00% |
Listed by: Wendie Bailey • All City Real Estate, Ltd. Co.
Mls Name: NTREIS
Mls ID: #20969132
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.
