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 Carrollton at 4093 Brazos Dr, Carrollton, TX, 75007 priced at $495,000 converts $4,585/mo rent into $1,065/mo cash flow after a $2,423/mo obligation. Total monthly income equals $4,585/mo, and annual cash flow totals $12,777/yr on $164,093 invested. Return on cash invested prints 27.7% in year one, and rental yield reads 11.12% against a $495,000 entry. Equity gained on principal adds $3,194/yr, while 5% annual appreciation compiles into $136,759 by year five. Five-year ROI reaches 145.8% and total cumulative return in cash sums $239,242. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $4,585/mo property income covering a $2,423/mo payment, not borrower’s personal income.
Single Family
Built in 1994
9,086 sqft lot
$N/A/sqft
No HOA
Date | Event | Price |
|---|---|---|
| 2024-11-26 | Price change | $495,000 |
| 2024-11-07 | Listed for sale | $530,000 |
| 2012-09-07 | Sold | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | $6023.69 | 2.55% | $573,032 | 10.00% |
| 2023-12-27 | $5873.78 | -23.67% | $520,938 | 10.00% |
| 2022-12-27 | $7695.01 | -0.02% | $473,580 | 10.00% |
Listed by: Cynthia Agraz • MARK SPAIN REAL ESTATE
Mls Name: NTREIS
Mls ID: #20771574
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.
