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 Desoto at 411 Edmonds Way, Desoto, TX, 75115 priced at $285,000 converts $2,420/mo rent into $279/mo cash flow after a $1,395/mo obligation. Total monthly income equals $2,420/mo, and annual cash flow totals $3,354/yr on $94,478 invested. Return on cash invested prints 23.46% in year one, and rental yield reads 10.19% against a $285,000 entry. Equity gained on principal adds $1,839/yr, while 5% annual appreciation compiles into $78,740 by year five. Five-year ROI reaches 123.63% and total cumulative return in cash sums $116,802. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,420/mo property income covering a $1,395/mo payment, not borrower’s personal income.
Single Family
Built in 1979
9,583 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 75115, Desoto, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 22,601 (100%) |
| Owner Occupied HU | 14,276 (63.2%) |
| Renter Occupied HU | 7,569 (33.5%) |
| Vacant Housing Units | 756 ( 3.3%) |
| Median Home Value | $329,245 |
| Average Home Value | $362,947 |
Residential
21,700
Single Family
17,279
Multi-Family
4,421
Businesses
1,104
Date | Event | Price |
|---|---|---|
| 2024-11-12 | Price change | $285,000 |
| 2024-10-25 | Listed for sale | $300,000 |
| 2020-05-24 | Listing removed | $1,600 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | $6096.90 | 12.65% | $267,030 | 13.63% |
| 2023-12-27 | $5412.39 | -9.71% | $235,000 | -0.84% |
| 2022-12-27 | $5994.67 | 19.72% | $237,000 | 28.11% |
Listed by: Brett Davenport • OnDemand Realty
Mls Name: NTREIS
Mls ID: #20763699
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.
