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 The Colony at 4517 Chapman St, The Colony, TX, 75056 priced at $263,000 pairs $2,425/mo rent with $473/mo cash flow after a $1,287/mo payment. Total monthly income equals $2,425/mo, and annual cash flow comes to $5,679/yr on $87,185 invested. Return on cash invested is 26.42% in year one, and rental yield stands at 11.06% on a $263,000 basis. Equity gained on principal adds $1,697/yr, and 5% annual appreciation accumulates to $72,662 by year five. Five-year ROI measures 139.44% and total cumulative return in cash reaches $121,571. For financing, Ziffy Mortgage’s DSCR program evaluates $2,425/mo property income against a $1,287/mo payment instead of your W2s, 1099s, or Tax returns.
Townhouse
Built in 1982
3,441 sqft lot
$N/A/sqft
No 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 |
|---|---|---|
| 2024-10-17 | Price change | $263,000 |
| 2024-09-30 | Listed for sale | $265,000 |
| 2024-09-19 | Listing removed | $265,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-10-18 | $5346.61 | 19.97% | $272,844 | 28.52% |
| 2022-10-18 | $4456.76 | 12.96% | $212,293 | 17.93% |
| 2021-10-18 | $3945.50 | 6.61% | $180,013 | 8.34% |
Listed by: Iryna Mitchell • RE/MAX DFW Associates
Mls Name: NTREIS
Mls ID: #20696902
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.
