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 Hickory Creek at 3 Crest Ct, Hickory Creek, TX, 75065 generates $3,868/mo in rent and, after a $2,398/mo payment, leaves $384/mo in cash flow. Total monthly income is $3,868/mo, and annual cash flow is $4,606/yr on $162,435 invested. Return on cash invested sits at 22.74% in year one, and rental yield is 9.47% on a $490,000 entry. Equity gained on principal adds $3,162/yr, while 5% annual appreciation builds toward $135,378 over five years. Five-year ROI reaches 119.25% and total cumulative return in cash sums $193,704. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,868/mo property income rather than buyer’s personal income.
Single Family
Built in 1980
0.28 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 75065, Lake Dallas, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,479 (100%) |
| Owner Occupied HU | 3,998 (73.0%) |
| Renter Occupied HU | 1,277 (23.3%) |
| Vacant Housing Units | 204 ( 3.7%) |
| Median Home Value | $440,366 |
| Average Home Value | $480,394 |
Residential
5,473
Single Family
4,671
Multi-Family
802
Businesses
478
Date | Event | Price |
|---|---|---|
| 2024-10-05 | Listed for sale | $490,000 |
| 2021-05-14 | Sold | N/A |
| 2021-04-12 | Pending sale | $279,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-10-18 | $6149.64 | -4.78% | $365,252 | 9.20% |
| 2022-10-18 | $6458.20 | 105.50% | $334,490 | 21.82% |
| 2021-10-18 | $3142.73 | 0.54% | $274,582 | 6.09% |
Listed by: Kandida Randall • Rogers Healy and Associates
Mls Name: NTREIS
Mls ID: #20745820
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.
