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 Little Elm at 485 Willowlake Dr, Little Elm, TX, 75068 offers $3,638/mo rent that, after a $2,158/mo payment, leaves $503/mo cash flow. Total monthly income is $3,638/mo, and annual cash flow is $6,032/yr on $146,158 cash. Return on cash invested measures 24.04% in year one, and rental yield stands at 9.9% at a $440,900 entry. Equity gained on principal adds $2,845/yr while 5% annual appreciation compounds into $121,813 by year five. Five-year ROI records 126.19% and total cumulative return in cash reaches $184,433. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,638/mo property income versus a $2,158/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2005
7,492 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 75068, Little Elm, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 28,344 (100%) |
| Owner Occupied HU | 19,896 (70.2%) |
| Renter Occupied HU | 7,131 (25.2%) |
| Vacant Housing Units | 1,317 ( 4.6%) |
| Median Home Value | $446,062 |
| Average Home Value | $489,072 |
Residential
25,689
Single Family
23,486
Multi-Family
2,203
Businesses
723
Date | Event | Price |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Roxanne Sullivan • Yellow Door Property Group
Mls Name: NTREIS
Mls ID: #20911175
