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 Keller at 4437 Wilderness Pass, Keller, TX, 76262 offers a 10.93% rental yield on a $625,000 purchase with $5,694/mo rent. Total monthly income registers $5,694/mo, and a $3,059/mo payment leaves $1,179/mo available for distribution. Annual cash flow reaches $14,145/yr on $205,625 to close, and return on cash invested stands at 26.94% in year one. Equity gained on principal adds $4,033/yr while 5% annual appreciation supports $172,676 over five years. Portfolio math shows five-year ROI at 141.88% and total cumulative return in cash at $291,733. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $5,694/mo property income against a $3,059/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2016
7,187 sqft lot
$N/A/sqft
$850 annually 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 |
|---|---|---|
| 2024-08-28 | Listed for sale | $625,000 |
| 2024-08-25 | Contingent | $625,000 |
| 2024-08-12 | Listed for sale | $625,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-31 | $5759.72 | -13.51% | $529,326 | 10.00% |
| 2022-08-31 | $6659.42 | 5.09% | $481,205 | 10.00% |
| 2021-08-31 | $6336.97 | 2.87% | $437,459 | 4.99% |
Listed by: Sharon Hodnett • Keller Williams Realty
Mls Name: NTREIS
Mls ID: #20698487
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.
