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% |
Total monthly income runs $5,588/mo, and a $8,267/mo payment. Purchase price stands at $1,689,000, and rental yield measures 3.97% with $5,588/mo rent. Return on cash invested shows 6.04% in year one, and 5% annual appreciation builds toward $466,640 over five years. Five-year ROI reaches 29.69% and total cumulative return in cash records $162,490. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $5,588/mo property income covering a $8,267/mo payment rather than investor’s personal income.
Single Family
Built in 2000
0.72 Acres lot
$N/A/sqft
$1,350 annually HOA
Neighborhood data shown for ZIP Code: 76092, Southlake, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,160 (100%) |
| Owner Occupied HU | 9,321 (91.7%) |
| Renter Occupied HU | 652 ( 6.4%) |
| Vacant Housing Units | 187 ( 1.8%) |
| Median Home Value | $829,989 |
| Average Home Value | $956,145 |
Residential
10,137
Single Family
9,918
Multi-Family
219
Businesses
2,742
Date | Event | Price |
|---|---|---|
| 2025-02-10 | Listed for sale | $1,689,000 |
| 2025-01-28 | Listing removed | $1,689,000 |
| 2025-01-22 | Price change | $1,689,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $18241.61 | 3.63% | $1,358,085 | -3.83% |
| 2023-02-13 | $17602.31 | -12.13% | $1,412,119 | 43.51% |
| 2022-02-13 | $20032.80 | -2.24% | $984,000 | N/A |
Listed by: Debbie Keach • RE/MAX DFW Associates
Mls Name: NTREIS
Mls ID: #20723086
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.
