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 Crandall at 3009 Willow Wood Ct BUILDING 11, Crandall, TX, 75114 generates $4,256/mo in rent and, after a $1,321/mo payment, leaves $2,046/mo in cash flow. Total monthly income is $4,256/mo, and annual cash flow is $24,546/yr on $89,502 invested. Return on cash invested sits at 47.33% in year one, and rental yield is 18.92% on a $269,990 entry. Equity gained on principal adds $1,742/yr, while 5% annual appreciation builds toward $74,593 over five years. Five-year ROI reaches 252.56% and total cumulative return in cash sums $226,042. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $4,256/mo property income rather than buyer’s personal income.
Townhouse
Built in 2024
2,003 sqft lot
$N/A/sqft
$291 monthly HOA
Neighborhood data shown for ZIP Code: 75114, Crandall, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,446 (100%) |
| Owner Occupied HU | 4,703 (86.4%) |
| Renter Occupied HU | 355 ( 6.5%) |
| Vacant Housing Units | 388 ( 7.1%) |
| Median Home Value | $349,344 |
| Average Home Value | $383,560 |
Residential
4,537
Single Family
4,537
Multi-Family
0
Businesses
204
Date | Event | Price |
|---|---|---|
| 2024-07-26 | Price change | $269,990 |
| 2024-07-25 | Price change | $279,990 |
| 2024-06-06 | Listed for sale | $293,398 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Ben Caballero • Historymaker Homes
Mls Name: NTREIS
Mls ID: #20673377
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.
