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 $3,199/mo, and a $2,227/mo payment. Purchase price stands at $455,000, and rental yield measures 8.44% with $3,199/mo rent. Return on cash invested shows 19.62% in year one, and 5% annual appreciation builds toward $125,708 over five years. Five-year ROI reaches 102.51% and total cumulative return in cash records $154,612. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,199/mo property income covering a $2,227/mo payment rather than investor’s personal income.
Single Family
Built in 1991
9,408 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 75028, Flower Mound, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,090 (100%) |
| Owner Occupied HU | 13,744 (76.0%) |
| Renter Occupied HU | 3,868 (21.4%) |
| Vacant Housing Units | 478 ( 2.6%) |
| Median Home Value | $534,344 |
| Average Home Value | $587,676 |
Residential
18,143
Single Family
15,492
Multi-Family
2,651
Businesses
1,107
Date | Event | Price |
|---|---|---|
| 2025-06-13 | Listed for sale | $455,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-13 | $6290.85 | 10.97% | $451,072 | 9.46% |
| 2023-06-13 | $5668.72 | -9.91% | $412,104 | 10.00% |
| 2022-06-13 | $6292.56 | 1.12% | $374,640 | 10.00% |
Listed by: Carmen Parker • Fathom Realty
Mls Name: NTREIS
Mls ID: #20948042
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.
