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 Keller at 401 Shumard Oak Trl, Keller, TX, 76248 priced at $459,000 converts $3,354/mo rent into $69/mo cash flow after a $2,247/mo obligation. Total monthly income equals $3,354/mo, and annual cash flow totals $824/yr on $152,159 invested. Return on cash invested prints 20.45% in year one, and rental yield reads 8.77% against a $459,000 entry. Equity gained on principal adds $2,962/yr, while 5% annual appreciation compiles into $126,813 by year five. Five-year ROI reaches 107.02% and total cumulative return in cash sums $162,839. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,354/mo property income covering a $2,247/mo payment, not borrower’s personal income.
Single Family
Built in 2007
9,452 sqft lot
$N/A/sqft
$251 annually HOA
Neighborhood data shown for ZIP Code: 76248, Keller, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 15,118 (100%) |
| Owner Occupied HU | 11,544 (76.4%) |
| Renter Occupied HU | 3,205 (21.2%) |
| Vacant Housing Units | 369 ( 2.4%) |
| Median Home Value | $532,964 |
| Average Home Value | $597,549 |
Residential
15,057
Single Family
13,036
Multi-Family
2,021
Businesses
926
Date | Event | Price |
|---|---|---|
| 2011-11-30 | Sold | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-12 | $2912.67 | 0.81% | $436,179 | -5.87% |
| 2023-06-12 | $2889.17 | -18.20% | $463,394 | 26.87% |
| 2022-06-12 | $3532.16 | N/A | $365,260 | 11.73% |
Listed by: Jeff Smith • Peak Point Real Estate
Mls Name: NTREIS
Mls ID: #20962746
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.
