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 Crandall at 3806 Belleview Pl, Crandall, TX, 75114 with 5% annual appreciation on a $364,990 basis while $2,760/mo rent supports operations. Total monthly income totals $2,760/mo and a $1,786/mo payment preserves $119/mo for cash returns. Annual cash flow comes to $1,427/yr on $120,994 deployed, and return on cash invested reaches 21.09% in year one. Equity gained on principal adds $2,355/yr, and five-year appreciation sums $100,840 alongside rental yield of 9.07%. Five-year ROI measures 110.54% and total cumulative return in cash totals $133,744.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,760/mo property income versus a $1,786/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 2024
7,801 sqft lot
$N/A/sqft
$552 annually HOA
Neighborhood data shown for ZIP Code: 75114, Crandall, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,446 (100%) |
| Owner Occupied HU | 4,703 (86.4%) |
| Renter Occupied HU | 355 ( 6.5%) |
| Vacant Housing Units | 388 ( 7.1%) |
| Median Home Value | $349,344 |
| Average Home Value | $383,560 |
Residential
4,537
Single Family
4,537
Multi-Family
0
Businesses
204
Date | Event | Price |
|---|---|---|
| 2024-11-05 | Listed for sale | $364,990 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Ben Caballero • Chesmar Homes
Mls Name: NTREIS
Mls ID: #20795544
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.
