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 Rowlett at 3514 Larry St, Rowlett, TX, 75088 earns $393/mo cash flow from $2,875/mo rent with a $1,708/mo payment. Total monthly income totals $2,875/mo, and annual cash flow totals $4,721/yr on $115,693 capital. ROI tracks 23.99% on current figures, and rental yield reads 9.89% at a $348,999 purchase. Equity gained on principal adds $2,252/yr, and 5% annual appreciation supports $96,422 over five years. Five-year ROI reaches 125.96% and total cumulative return in cash sums $145,728. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,875/mo property income instead of your personal income.
Single Family
Built in 1970
9,496 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 75088, Rowlett, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,432 (100%) |
| Owner Occupied HU | 7,683 (67.2%) |
| Renter Occupied HU | 3,296 (28.8%) |
| Vacant Housing Units | 453 ( 4.0%) |
| Median Home Value | $364,593 |
| Average Home Value | $417,506 |
Residential
11,663
Single Family
9,146
Multi-Family
2,517
Businesses
915
Date | Event | Price |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: David Sandoval • Ultima Real Estate
Mls Name: NTREIS
Mls ID: #21021811
