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 Carrollton at 3127 Mayfair Dr, Carrollton, TX, 75007 with 5% annual appreciation on a $400,000 basis while $3,104/mo rent supports operations. Total monthly income totals $3,104/mo and a $1,958/mo payment preserves $259/mo for cash returns. Annual cash flow comes to $3,112/yr on $132,600 deployed, and return on cash invested reaches 22.26% in year one. Equity gained on principal adds $2,581/yr, and five-year appreciation sums $110,513 alongside rental yield of 9.31%. Five-year ROI measures 116.65% and total cumulative return in cash totals $154,684.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $3,104/mo property income versus a $1,958/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 1983
7,492 sqft lot
$N/A/sqft
No HOA
Date | Event | Price |
|---|---|---|
| 2025-03-28 | Listed for sale | $400,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-03-28 | $2698.99 | -5.68% | $371,445 | -3.53% |
| 2023-03-28 | $2861.66 | -61.39% | $385,028 | 26.23% |
| 2022-03-28 | $7411.47 | 47.28% | $305,017 | 20.71% |
Listed by: Joshua Shivers • All City Real Estate, Ltd. Co.
Mls Name: NTREIS
Mls ID: #20883807
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.
