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 4508 Jim Mitchell Trl W, Colleyville, TX, 76034 priced at $810,000 converts $5,040/mo rent into after a $3,965/mo obligation. Total monthly income equals $5,040/mo. Return on cash invested prints 16.82% in year one, and rental yield reads 7.47% against a $810,000 entry. Equity gained on principal adds $5,227/yr, while 5% annual appreciation compiles into $223,788 by year five. Five-year ROI reaches 87.44% and total cumulative return in cash sums $233,031. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $5,040/mo property income covering a $3,965/mo payment, not borrower’s personal income.
Single Family
Built in 1973
0.52 Acres lot
$N/A/sqft
No 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 |
|---|---|---|
| 2025-05-02 | Listed for sale | $810,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-02 | $1394.94 | -3.95% | $653,420 | -0.54% |
| 2023-05-02 | $1452.34 | N/A | $656,996 | 23.88% |
| 2022-05-02 | N/A | N/A | $530,339 | 21.73% |
Listed by: David Roth • JPAR Grapevine West
Mls Name: NTREIS
Mls ID: #20922033
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.
