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 Roanoke at 417 Indian Trail Rd, Roanoke, TX, 76262 uses $130,909 cash to close to unlock $6,200/yr annual cash flow and $517/mo monthly cash flow. Total monthly income runs $3,325/mo, and a $1,933/mo payment keeps the spread at $517/mo. Purchase price stands at $394,900, and rental yield measures 10.1% with $3,325/mo rent. Return on cash invested shows 24.64% in year one, and 5% annual appreciation builds toward $109,104 over five years. Five-year ROI reaches 129.45% and total cumulative return in cash records $169,463. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,325/mo property income covering a $1,933/mo payment rather than investor’s personal income.
Single Family
Built in 1998
6,141 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76262, Roanoke, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,094 (100%) |
| Owner Occupied HU | 11,796 (65.2%) |
| Renter Occupied HU | 5,240 (29.0%) |
| Vacant Housing Units | 1,058 ( 5.8%) |
| Median Home Value | $607,697 |
| Average Home Value | $702,771 |
Residential
17,546
Single Family
13,611
Multi-Family
3,935
Businesses
1,307
Date | Event | Price |
|---|---|---|
| 2024-11-28 | Price change | $394,900 |
| 2024-11-24 | Price change | $2,550 |
| 2024-11-13 | Listed for sale | $399,999 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | $5723.06 | 10.38% | $354,631 | 8.60% |
| 2023-12-27 | $5184.73 | 33.41% | $326,551 | 30.66% |
| 2022-12-27 | $3886.25 | 1.94% | $249,927 | 10.00% |
Listed by: Brianna Elliston • Real
Mls Name: NTREIS
Mls ID: #20776350
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.
