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 Roanoke at 3901 Tule Ranch Rd, Roanoke, TX, 76262 generates $4,223/mo in rent and, after a $2,374/mo payment, leaves $714/mo in cash flow. Total monthly income is $4,223/mo, and annual cash flow is $8,567/yr on $160,778 invested. Return on cash invested sits at 25.24% in year one, and rental yield is 10.45% on a $485,000 entry. Equity gained on principal adds $3,130/yr, while 5% annual appreciation builds toward $133,997 over five years. Five-year ROI reaches 132.78% and total cumulative return in cash sums $213,482. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $4,223/mo property income rather than buyer’s personal income.
Single Family
Built in 2016
10,454 sqft lot
$N/A/sqft
$360 semi-annually HOA
Neighborhood data shown for ZIP Code: 76262, Roanoke, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,094 (100%) |
| Owner Occupied HU | 11,796 (65.2%) |
| Renter Occupied HU | 5,240 (29.0%) |
| Vacant Housing Units | 1,058 ( 5.8%) |
| Median Home Value | $607,697 |
| Average Home Value | $702,771 |
Residential
17,546
Single Family
13,611
Multi-Family
3,935
Businesses
1,307
Date | Event | Price |
|---|---|---|
| 2025-06-28 | Listed for sale | $485,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-29 | $3909.02 | 4.07% | $482,236 | 5.19% |
| 2023-06-29 | $3756.20 | -4.35% | $458,442 | 15.77% |
| 2022-06-29 | $3926.94 | 8.02% | $395,984 | 27.40% |
Listed by: Justin Ware • Ebby Halliday, REALTORS
Mls Name: NTREIS
Mls ID: #20984358
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.
