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 Colleyville at 3901 Tara Dr, Colleyville, TX, 76034 generates $7,260/mo in rent and, after a $3,035/mo payment, leaves $2,851/mo in cash flow. Total monthly income is $7,260/mo, and annual cash flow is $34,208/yr on $203,980 invested. Return on cash invested sits at 36.83% in year one, and rental yield is 14.05% on a $620,000 entry. Equity gained on principal adds $4,001/yr, while 5% annual appreciation builds toward $171,295 over five years. Five-year ROI reaches 194.77% and total cumulative return in cash sums $397,287. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $7,260/mo property income rather than buyer’s personal income.
Single Family
Built in 1982
0.42 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76034, Colleyville, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,412 (100%) |
| Owner Occupied HU | 8,472 (90.0%) |
| Renter Occupied HU | 681 ( 7.2%) |
| Vacant Housing Units | 259 ( 2.8%) |
| Median Home Value | $664,112 |
| Average Home Value | $763,457 |
Residential
9,431
Single Family
9,272
Multi-Family
159
Businesses
1,522
Date | Event | Price |
|---|---|---|
| 2024-08-08 | Listed for sale | $620,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $6307.97 | -16.80% | $540,375 | 9.00% |
| 2022-08-14 | $7581.92 | N/A | $495,757 | 13.67% |
| 2021-08-14 | N/A | N/A | $436,127 | 10.25% |
Listed by: Peter Colt • RE/MAX DFW Associates
Mls Name: NTREIS
Mls ID: #20698225
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.
