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 Denton at 3605 Camino Real Trl, Denton, TX, 76208 priced at $368,000 pairs $4,354/mo rent with $1,717/mo cash flow after a $1,801/mo payment. Total monthly income equals $4,354/mo, and annual cash flow comes to $20,607/yr on $121,992 invested. Return on cash invested is 36.8% in year one, and rental yield stands at 14.2% on a $368,000 basis. Equity gained on principal adds $2,375/yr, and 5% annual appreciation accumulates to $101,672 by year five. Five-year ROI measures 194.72% and total cumulative return in cash reaches $237,541. For financing, Ziffy Mortgage’s DSCR program evaluates $4,354/mo property income against a $1,801/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2009
4,861 sqft lot
$N/A/sqft
$240 annually HOA
Neighborhood data shown for ZIP Code: 76208, Denton, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,586 (100%) |
| Owner Occupied HU | 6,807 (54.1%) |
| Renter Occupied HU | 4,966 (39.5%) |
| Vacant Housing Units | 813 ( 6.5%) |
| Median Home Value | $443,003 |
| Average Home Value | $507,298 |
Residential
11,447
Single Family
8,219
Multi-Family
3,228
Businesses
413
Date | Event | Price |
|---|---|---|
| 2024-07-04 | Price change | $368,000 |
| 2024-06-20 | Listed for sale | $375,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-15 | $4976.27 | -12.12% | $323,300 | 10.00% |
| 2022-08-15 | $5662.42 | 4.99% | $293,909 | 10.00% |
| 2021-08-15 | $5393.29 | 5.39% | $267,190 | 7.79% |
Listed by: Anyiesa Johnson • Opendoor Brokerage, LLC
Mls Name: NTREIS
Mls ID: #20651510
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.
