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 Frisco at 5011 Twilight Dr, Frisco, TX, 75035 priced at $509,900 converts $5,057/mo rent into $1,389/mo cash flow after a $2,496/mo obligation. Total monthly income equals $5,057/mo, and annual cash flow totals $16,669/yr on $167,757 invested. Return on cash invested prints 30% in year one, and rental yield reads 11.9% against a $509,900 entry. Equity gained on principal adds $3,290/yr, while 5% annual appreciation compiles into $140,876 by year five. Five-year ROI reaches 158.25% and total cumulative return in cash sums $265,484. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $5,057/mo property income covering a $2,496/mo payment, not borrower’s personal income.
Single Family
Built in 1998
8,712 sqft lot
$N/A/sqft
$500 annually HOA
Neighborhood data shown for ZIP Code: 75035, Frisco, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 32,487 (100%) |
| Owner Occupied HU | 23,532 (72.4%) |
| Renter Occupied HU | 7,610 (23.4%) |
| Vacant Housing Units | 1,345 ( 4.1%) |
| Median Home Value | $626,540 |
| Average Home Value | $657,700 |
Residential
31,415
Single Family
27,086
Multi-Family
4,329
Businesses
1,069
Date | Event | Price |
|---|---|---|
| 2024-08-21 | Price change | $509,900 |
| 2024-08-06 | Listed for sale | $514,900 |
| 2024-07-31 | Contingent | $514,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-30 | $1780.22 | -52.69% | $420,103 | 10.00% |
| 2022-08-30 | $3763.02 | 1.93% | $381,912 | 10.00% |
| 2021-08-30 | $3691.90 | 3.02% | $347,193 | 8.41% |
Listed by: Roxanne Stilwill • Berkshire HathawayHS PenFed TX
Mls Name: NTREIS
Mls ID: #20676170
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.
