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 Flower Mound at 5112 Timber Creek Rd, Flower Mound, TX, 75028 priced at $410,000 pairs $3,149/mo rent with $233/mo cash flow after a $2,007/mo payment. Total monthly income equals $3,149/mo, and annual cash flow comes to $2,798/yr on $135,915 invested. Return on cash invested is 21.97% in year one, and rental yield stands at 9.22% on a $410,000 basis. Equity gained on principal adds $2,646/yr, and 5% annual appreciation accumulates to $113,275 by year five. Five-year ROI measures 115.11% and total cumulative return in cash reaches $156,455. For financing, Ziffy Mortgage’s DSCR program evaluates $3,149/mo property income against a $2,007/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1983
0.25 Acres 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 |
|---|---|---|
| 2024-12-26 | Listed for sale | $410,000 |
| 2024-12-21 | Contingent | $410,000 |
| 2024-12-20 | Listed for sale | $410,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | $6503.99 | 5.00% | $384,181 | 5.87% |
| 2023-12-27 | $6194.24 | 148.98% | $362,897 | 29.17% |
| 2022-12-27 | $2487.80 | 1.20% | $280,939 | 10.00% |
Listed by: Makayla Riley • Fathom Realty, LLC
Mls Name: NTREIS
Mls ID: #20799991
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.
