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 McKinney at 3075 Willow Grove Blvd APT 3603, McKinney, TX, 75070 offers a 12.5% rental yield on a $365,000 purchase with $3,802/mo rent. Total monthly income registers $3,802/mo, and a $1,786/mo payment leaves $871/mo available for distribution. Annual cash flow reaches $10,451/yr on $120,998 to close, and return on cash invested stands at 28.55% in year one. Equity gained on principal adds $2,355/yr while 5% annual appreciation supports $100,843 over five years. Portfolio math shows five-year ROI at 151.57% and total cumulative return in cash at $183,391. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,802/mo property income against a $1,786/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Condo
Built in 2014
20.30 Acres lot
$N/A/sqft
$336 monthly HOA
Neighborhood data shown for ZIP Code: 75070, Mc Kinney, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 28,167 (100%) |
| Owner Occupied HU | 12,389 (44.0%) |
| Renter Occupied HU | 12,828 (45.5%) |
| Vacant Housing Units | 2,950 (10.5%) |
| Median Home Value | $510,838 |
| Average Home Value | $562,736 |
Residential
26,297
Single Family
14,288
Multi-Family
12,009
Businesses
2,441
Date | Event | Price |
|---|---|---|
| 2024-08-26 | Listed for sale | $365,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-30 | $2969.01 | -32.09% | $315,983 | 10.00% |
| 2022-08-30 | $4371.70 | -0.30% | $287,257 | 10.00% |
| 2021-08-30 | $4385.05 | -0.73% | $261,143 | 1.90% |
Listed by: Jill Hartsell • Keller Williams NO. Collin Cty
Mls Name: NTREIS
Mls ID: #20710150
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.
