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 Flower Mound at 3516 Sutters Way, Flower Mound, TX, 75022 priced at $479,900 converts $4,891/mo rent into $1,360/mo cash flow after a $2,349/mo obligation. Total monthly income equals $4,891/mo, and annual cash flow totals $16,317/yr on $159,087 invested. Return on cash invested prints 30.17% in year one, and rental yield reads 12.23% against a $479,900 entry. Equity gained on principal adds $3,097/yr, while 5% annual appreciation compiles into $132,588 by year five. Five-year ROI reaches 159.38% and total cumulative return in cash sums $253,545. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $4,891/mo property income covering a $2,349/mo payment, not borrower’s personal income.
Single Family
Built in 2000
6,534 sqft lot
$N/A/sqft
$495 semi-annually HOA
Neighborhood data shown for ZIP Code: 75022, Flower Mound, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,612 (100%) |
| Owner Occupied HU | 7,573 (78.8%) |
| Renter Occupied HU | 1,722 (17.9%) |
| Vacant Housing Units | 317 ( 3.3%) |
| Median Home Value | $690,231 |
| Average Home Value | $744,538 |
Residential
9,424
Single Family
8,228
Multi-Family
1,196
Businesses
414
Date | Event | Price |
|---|---|---|
| 2024-08-06 | Price change | $479,900 |
| 2024-07-11 | Listed for sale | $490,000 |
| 2022-07-01 | Listing removed | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-13 | $8397.88 | N/A | $492,000 | 15.59% |
| 2022-08-13 | N/A | N/A | $425,625 | 26.73% |
| 2021-08-13 | $6151.84 | 2.42% | $335,842 | 12.32% |
Listed by: Angie Yocum • RE/MAX DFW Associates
Mls Name: NTREIS
Mls ID: #20668182
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.
