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% |
Investment property for sale in Flower Mound at 4004 Willow Run Dr, Flower Mound, TX, 75028 earns $109/mo cash flow from $3,025/mo rent with a $2,007/mo payment. Total monthly income totals $3,025/mo, and annual cash flow totals $1,310/yr on $135,915 capital. ROI tracks 20.87% on current figures, and rental yield reads 8.85% at a $410,000 purchase. Equity gained on principal adds $2,646/yr, and 5% annual appreciation supports $113,275 over five years. Five-year ROI reaches 109.24% and total cumulative return in cash sums $148,475. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,025/mo property income instead of your 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 |
|---|---|---|
| 2025-09-30 | Listed for sale | $410,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Judy Andujar • Navigate Management Co. LLC
Mls Name: NTREIS
Mls ID: #21069053
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.
