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 Trophy Club at 32 Katie Ln, Trophy Club, TX, 76262 priced at $1,045,000 pairs $4,638/mo rent with after a $5,115/mo payment. Total monthly income equals $4,638/mo. Return on cash invested is 9.6% in year one, and rental yield stands at 5.33% on a $1,045,000 basis. Equity gained on principal adds $6,743/yr, and 5% annual appreciation accumulates to $288,714 by year five. Five-year ROI measures 49.02% and total cumulative return in cash reaches $165,968. For financing, Ziffy Mortgage’s DSCR program evaluates $4,638/mo property income against a $5,115/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2020
7,230 sqft lot
$N/A/sqft
$245 monthly 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 |
|---|---|---|
| 2025-05-30 | Listed for sale | $1,045,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-30 | $14703.27 | 12.34% | $890,003 | 10.00% |
| 2023-05-30 | $13088.57 | -8.36% | $809,094 | 10.00% |
| 2022-05-30 | $14282.25 | 5.69% | $735,540 | 10.00% |
Listed by: Jeannie Anderson • Compass RE Texas, LLC
Mls Name: NTREIS
Mls ID: #20950848
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.
