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 Flower Mound at 4316 Thames Ct, Flower Mound, TX, 75028 priced at $395,000 converts $3,101/mo rent into $292/mo cash flow after a $1,933/mo obligation. Total monthly income equals $3,101/mo, and annual cash flow totals $3,509/yr on $130,943 invested. Return on cash invested prints 22.59% in year one, and rental yield reads 9.42% against a $395,000 entry. Equity gained on principal adds $2,549/yr, while 5% annual appreciation compiles into $109,131 by year five. Five-year ROI reaches 118.44% and total cumulative return in cash sums $155,082. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,101/mo property income covering a $1,933/mo payment, not borrower’s personal income.
Single Family
Built in 1987
9,365 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 75028, Flower Mound, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,090 (100%) |
| Owner Occupied HU | 13,744 (76.0%) |
| Renter Occupied HU | 3,868 (21.4%) |
| Vacant Housing Units | 478 ( 2.6%) |
| Median Home Value | $534,344 |
| Average Home Value | $587,676 |
Residential
18,143
Single Family
15,492
Multi-Family
2,651
Businesses
1,107
Date | Event | Price |
|---|---|---|
| 2025-05-01 | Listed for sale | $395,000 |
| 2012-05-01 | Listing removed | $169,900 |
| 2012-03-21 | Listed for sale | $169,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-01 | $4676.90 | -4.14% | $365,285 | 0.66% |
| 2023-05-01 | $4878.88 | -19.43% | $362,892 | 11.43% |
| 2022-05-01 | $6055.54 | 20.56% | $325,682 | 26.23% |
Listed by: Katy Taggart • Keller Williams Realty-FM
Mls Name: NTREIS
Mls ID: #20920978
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.
