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% |
Total monthly income runs $3,815/mo, and a $2,765/mo payment. Purchase price stands at $565,000, and rental yield measures 8.1% with $3,815/mo rent. Return on cash invested shows 18.09% in year one, and 5% annual appreciation builds toward $156,099 over five years. Five-year ROI reaches 94.52% and total cumulative return in cash records $175,695. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,815/mo property income covering a $2,765/mo payment rather than investor’s personal income.
Single Family
Built in 1995
7,405 sqft lot
$N/A/sqft
$190 annually HOA
Neighborhood data shown for ZIP Code: 75056, The Colony, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 32,083 (100%) |
| Owner Occupied HU | 16,441 (51.2%) |
| Renter Occupied HU | 13,404 (41.8%) |
| Vacant Housing Units | 2,238 ( 7.0%) |
| Median Home Value | $488,651 |
| Average Home Value | $527,353 |
Residential
31,154
Single Family
17,896
Multi-Family
13,258
Businesses
1,394
Date | Event | Price |
|---|---|---|
| 2025-01-31 | Price change | $565,000 |
| 2025-01-23 | Listed for sale | $575,000 |
| 2022-02-02 | Sold | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-12 | $10423.38 | -2.88% | $537,102 | -1.93% |
| 2023-02-12 | $10732.45 | 31.01% | $547,690 | 40.36% |
| 2022-02-12 | $8191.96 | 2.13% | $390,215 | 6.63% |
Listed by: Brandon Litaker • Litaker Realty Inc.
Mls Name: NTREIS
Mls ID: #20824363
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.
