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 Colleyville at 4301 Shadow Ridge Dr, Colleyville, TX, 76034 priced at $775,000 pairs $6,840/mo rent with $1,287/mo cash flow after a $3,793/mo payment. Total monthly income equals $6,840/mo, and annual cash flow comes to $15,449/yr on $254,975 invested. Return on cash invested is 26.12% in year one, and rental yield stands at 10.59% on a $775,000 basis. Equity gained on principal adds $5,001/yr, and 5% annual appreciation accumulates to $214,118 by year five. Five-year ROI measures 137.4% and total cumulative return in cash reaches $350,347. For financing, Ziffy Mortgage’s DSCR program evaluates $6,840/mo property income against a $3,793/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1988
0.40 Acres lot
$N/A/sqft
$250 semi-annually HOA
Neighborhood data shown for ZIP Code: 76034, Colleyville, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,412 (100%) |
| Owner Occupied HU | 8,472 (90.0%) |
| Renter Occupied HU | 681 ( 7.2%) |
| Vacant Housing Units | 259 ( 2.8%) |
| Median Home Value | $664,112 |
| Average Home Value | $763,457 |
Residential
9,431
Single Family
9,272
Multi-Family
159
Businesses
1,522
Date | Event | Price |
|---|---|---|
| 2025-04-16 | Listed for sale | $775,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-16 | $1940.46 | -3.97% | $747,186 | 8.66% |
| 2023-04-16 | $2020.65 | N/A | $687,652 | 18.73% |
| 2022-04-16 | N/A | N/A | $579,190 | 17.49% |
Listed by: Jessica James Smith • Briggs Freeman Sothebys Intl
Mls Name: NTREIS
Mls ID: #20893535
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.
