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 Prosper at 4620 Desert Willow Dr, Prosper, TX, 75078 at $800,000 posts ROI 14.17% with from $4,579/mo rent. Total monthly income equals $4,579/mo. Return on cash invested measures 14.17% and rental yield reads 6.87% at the current $800,000. Equity gained on principal adds $5,162/yr, and 5% annual appreciation supports $221,025 by year five. Five-year ROI prints 73.52% and total cumulative return in cash totals $193,508. You can finance with Ziffy Mortgage’s DSCR loan, which relies on $4,579/mo property income rather than your personal income records (W2s, Paystubs, and Tax returns).
Single Family
Built in 2015
9,016 sqft lot
$N/A/sqft
$548 quarterly HOA
Neighborhood data shown for ZIP Code: 75078, Prosper, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 19,313 (100%) |
| Owner Occupied HU | 14,666 (75.9%) |
| Renter Occupied HU | 2,459 (12.7%) |
| Vacant Housing Units | 2,188 (11.3%) |
| Median Home Value | $704,763 |
| Average Home Value | $764,345 |
Residential
18,014
Single Family
16,310
Multi-Family
1,704
Businesses
1,413
Date | Event | Price |
|---|---|---|
| 2025-01-30 | Listed for sale | $800,000 |
| 2024-12-09 | Listing removed | $809,990 |
| 2024-10-16 | Price change | $809,990 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-12 | $1439.21 | 9.24% | $774,698 | 10.00% |
| 2023-02-12 | $1317.43 | -4.32% | $704,271 | 10.00% |
| 2022-02-12 | $1376.96 | 2.52% | $640,246 | 10.00% |
Listed by: Megan Oh • Compass RE Texas, LLC
Mls Name: NTREIS
Mls ID: #20830245
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.
