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 3845 Kirby Dr, Denton, TX, 76210 generates $2,588/mo in rent and, after a $1,640/mo payment, leaves $172/mo in cash flow. Total monthly income is $2,588/mo, and annual cash flow is $2,060/yr on $111,053 invested. Return on cash invested sits at 21.76% in year one, and rental yield is 9.27% on a $335,000 entry. Equity gained on principal adds $2,162/yr, while 5% annual appreciation builds toward $92,554 over five years. Five-year ROI reaches 114.14% and total cumulative return in cash sums $126,752. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,588/mo property income rather than buyer’s personal income.
Single Family
Built in 2000
7,344 sqft lot
$N/A/sqft
$405 annually 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 |
|---|---|---|
| 2025-04-16 | Listed for sale | $335,000 |
| 2023-04-06 | Listing removed | N/A |
| 2022-11-30 | Listing removed | $335,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-16 | $5045.59 | 14.26% | $323,344 | 10.00% |
| 2023-04-16 | $4415.87 | -13.35% | $293,949 | 10.00% |
| 2022-04-16 | $5095.98 | 1.71% | $267,226 | 7.12% |
Listed by: Abby Defreitas • Bray Real Estate-Colleyville
Mls Name: NTREIS
Mls ID: #20904872
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.
