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 Flower Mound at 4003 Willow Run, Flower Mound, TX, 75028 priced at $413,000 converts $3,025/mo rent into $89/mo cash flow after a $2,021/mo obligation. Total monthly income equals $3,025/mo, and annual cash flow totals $1,062/yr on $136,910 invested. Return on cash invested prints 20.68% in year one, and rental yield reads 8.79% against a $413,000 entry. Equity gained on principal adds $2,665/yr, while 5% annual appreciation compiles into $114,104 by year five. Five-year ROI reaches 108.22% and total cumulative return in cash sums $148,157. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,025/mo property income covering a $2,021/mo payment, not borrower’s personal income.
Single Family
Built in 1982
7,797 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 75028, Flower Mound, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,090 (100%) |
| Owner Occupied HU | 13,744 (76.0%) |
| Renter Occupied HU | 3,868 (21.4%) |
| Vacant Housing Units | 478 ( 2.6%) |
| Median Home Value | $534,344 |
| Average Home Value | $587,676 |
Residential
18,143
Single Family
15,492
Multi-Family
2,651
Businesses
1,107
Date | Event | Price |
|---|---|---|
| 2025-01-29 | Price change | $413,000 |
| 2024-12-18 | Price change | $415,000 |
| 2024-11-14 | Price change | $425,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-12 | $4140.63 | 12.70% | $320,395 | 10.00% |
| 2023-02-12 | $3674.09 | -14.63% | $291,268 | 10.00% |
| 2022-02-12 | $4303.63 | 0.12% | $264,789 | 10.00% |
Listed by: Laurie O'dell • Redfin Corporation
Mls Name: NTREIS
Mls ID: #20752534
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.
