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 Little Elm at 3613 Sabine Dr, Little Elm, TX, 75068 listed at $375,000 pairs $3,638/mo rent with a $1,835/mo payment to leave $864/mo cash flow. Total monthly income runs $3,638/mo, and annual cash flow reaches $10,370/yr on $124,313 cash to close. Return on cash invested measures 28.25% in year one, and rental yield registers 11.64% at a $375,000 basis. Equity gained on principal adds $2,420/yr, and annual property appreciation at 5% supports $103,606 by year five. Five-year ROI tracks 149.19% and total cumulative return in cash totals $185,463. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,638/mo property income relative to a $1,835/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2019
6,250 sqft lot
$N/A/sqft
$351 semi-annually HOA
Neighborhood data shown for ZIP Code: 75068, Little Elm, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 28,344 (100%) |
| Owner Occupied HU | 19,896 (70.2%) |
| Renter Occupied HU | 7,131 (25.2%) |
| Vacant Housing Units | 1,317 ( 4.6%) |
| Median Home Value | $446,062 |
| Average Home Value | $489,072 |
Residential
25,689
Single Family
23,486
Multi-Family
2,203
Businesses
723
Date | Event | Price |
|---|---|---|
| 2024-08-06 | Price change | $375,000 |
| 2024-07-18 | Listed for sale | $385,000 |
| 2024-06-18 | Listing removed | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-13 | $6813.17 | -11.90% | $327,779 | 10.00% |
| 2022-08-13 | $7733.30 | 3.64% | $297,981 | 10.00% |
| 2021-08-13 | $7461.77 | -3.89% | $270,892 | 6.80% |
Listed by: Yvette Iglinsky • MAGNOLIA REALTY
Mls Name: NTREIS
Mls ID: #20668685
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.
