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% |
Total monthly income runs $4,448/mo, and a $5,604/mo payment. Purchase price stands at $1,145,000, and rental yield measures 4.66% with $4,448/mo rent. Return on cash invested shows 3.94% in year one, and 5% annual appreciation builds toward $316,342 over five years. Five-year ROI reaches 19.96% and total cumulative return in cash records $74,040. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $4,448/mo property income covering a $5,604/mo payment rather than investor’s personal income.
Condo
Built in 2018
2,613 sqft lot
$N/A/sqft
$1,220 monthly HOA
Neighborhood data shown for ZIP Code: 76092, Southlake, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,160 (100%) |
| Owner Occupied HU | 9,321 (91.7%) |
| Renter Occupied HU | 652 ( 6.4%) |
| Vacant Housing Units | 187 ( 1.8%) |
| Median Home Value | $829,989 |
| Average Home Value | $956,145 |
Residential
10,137
Single Family
9,918
Multi-Family
219
Businesses
2,742
Date | Event | Price |
|---|---|---|
| 2025-08-06 | Listed for sale | $1,145,000 |
| 2025-03-11 | Sold | N/A |
| 2025-03-05 | Pending sale | $1,199,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-08-07 | $20994.21 | -14.57% | $1,200,369 | -10.97% |
| 2023-08-07 | $24573.73 | 1.34% | $1,348,227 | 19.95% |
| 2022-08-07 | $24248.94 | 24.87% | $1,123,989 | 29.78% |
Listed by: Richard Noon • Keller Williams Realty
Mls Name: NTREIS
Mls ID: #21023997
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.
