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 5213 Marshall Crk, Flower Mound, TX, 75028 priced at $749,900 converts $3,870/mo rent into after a $3,670/mo obligation. Total monthly income equals $3,870/mo. Return on cash invested prints 12.51% in year one, and rental yield reads 6.19% against a $749,900 entry. Equity gained on principal adds $4,839/yr, while 5% annual appreciation compiles into $207,184 by year five. Five-year ROI reaches 64.53% and total cumulative return in cash sums $159,214. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,870/mo property income covering a $3,670/mo payment, not borrower’s personal income.
Single Family
Built in 2000
9,408 sqft lot
$N/A/sqft
$1,075 annually 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 |
|---|---|---|
| 2025-03-13 | Listed for sale | $749,900 |
| 2019-04-26 | Sold | N/A |
| 2019-04-05 | Pending sale | $460,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-03-13 | $8915.03 | 11.06% | $612,260 | 10.00% |
| 2023-03-13 | $8027.33 | -7.58% | $556,600 | 10.00% |
| 2022-03-13 | $8685.25 | 1.90% | $506,000 | 3.29% |
Listed by: Russell Rhodes • Berkshire HathawayHS PenFed TX
Mls Name: NTREIS
Mls ID: #20855083
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.
