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 Denton at 3609 Clydesdale Dr, Denton, TX, 76210 offers a 12.26% rental yield on a $369,000 purchase with $3,770/mo rent. Total monthly income registers $3,770/mo, and a $1,806/mo payment leaves $1,045/mo available for distribution. Annual cash flow reaches $12,540/yr on $122,324 to close, and return on cash invested stands at 30.16% in year one. Equity gained on principal adds $2,381/yr while 5% annual appreciation supports $101,948 over five years. Portfolio math shows five-year ROI at 159.43% and total cumulative return in cash at $195,015. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,770/mo property income against a $1,806/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2004
6,838 sqft lot
$N/A/sqft
$125 quarterly HOA
Neighborhood data shown for ZIP Code: 76210, Denton, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 17,620 (100%) |
| Owner Occupied HU | 12,637 (71.7%) |
| Renter Occupied HU | 4,554 (25.8%) |
| Vacant Housing Units | 429 ( 2.4%) |
| Median Home Value | $388,162 |
| Average Home Value | $438,547 |
Residential
17,308
Single Family
14,781
Multi-Family
2,527
Businesses
613
Date | Event | Price |
|---|---|---|
| 2024-07-31 | Listed for sale | $369,000 |
| 2022-06-17 | Sold | N/A |
| 2022-06-07 | Pending sale | $349,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-15 | $6835.94 | 34.52% | $358,021 | 34.32% |
| 2022-08-15 | $5081.68 | 4.65% | $266,552 | 10.00% |
| 2021-08-15 | $4855.87 | 2.81% | $242,320 | 5.30% |
Listed by: Loretta Piercy • United Real Estate
Mls Name: NTREIS
Mls ID: #20687012
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.
