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 Frisco at 3585 Navarro Way, Frisco, TX, 75034 offers a 10.09% rental yield on a $499,000 purchase with $4,194/mo rent. Total monthly income registers $4,194/mo, and a $2,442/mo payment leaves $646/mo available for distribution. Annual cash flow reaches $7,751/yr on $165,419 to close, and return on cash invested stands at 24.59% in year one. Equity gained on principal adds $3,220/yr while 5% annual appreciation supports $137,865 over five years. Portfolio math shows five-year ROI at 129.17% and total cumulative return in cash at $213,678. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $4,194/mo property income against a $2,442/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2004
6,708 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 75034, Frisco, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 27,641 (100%) |
| Owner Occupied HU | 9,511 (34.4%) |
| Renter Occupied HU | 15,308 (55.4%) |
| Vacant Housing Units | 2,822 (10.2%) |
| Median Home Value | $711,320 |
| Average Home Value | $808,546 |
Residential
25,604
Single Family
10,909
Multi-Family
14,695
Businesses
3,405
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: Maureen Steitle • Compass RE Texas, LLC
Mls Name: NTREIS
Mls ID: #21126400
