








A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |


Total monthly income runs $4,223/mo, and a $3,181/mo payment. Purchase price stands at $650,000, and rental yield measures 7.8% with $4,223/mo rent. Return on cash invested shows 17.82% in year one, and 5% annual appreciation builds toward $179,583 over five years. Five-year ROI reaches 92.85% and total cumulative return in cash records $198,566. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $4,223/mo property income covering a $3,181/mo payment rather than investor’s personal income.
Single Family
Built in 1980
0.25 Acres 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 |
|---|---|---|
| 2025-04-25 | Listed for sale | $650,000 |
| 2004-07-07 | Sold | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-25 | $1677.49 | 0.86% | $476,858 | 10.00% |
| 2023-04-25 | $1663.19 | -56.63% | $433,507 | 10.00% |
| 2022-04-25 | $3835.00 | -20.36% | $394,097 | 10.00% |



Listed by: Derrick Tribbey • Derrick Tribbey & Associates
Mls Name: NTREIS
Mls ID: #20914922
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.