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% |
Investment property for sale in Bartlett at 528 W Davilla St, Bartlett, TX, 76511 with 5% annual appreciation on a $233,000 basis while $2,156/mo rent supports operations. Total monthly income totals $2,156/mo and a $1,140/mo payment preserves $456/mo for cash returns. Annual cash flow comes to $5,470/yr on $77,240 deployed, and return on cash invested reaches 26.99% in year one. Equity gained on principal adds $1,504/yr, and five-year appreciation sums $64,374 alongside rental yield of 11.1%. Five-year ROI measures 142.26% and total cumulative return in cash totals $109,885.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,156/mo property income versus a $1,140/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 1952
0.30 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76511, Bartlett, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 972 (100%) |
| Owner Occupied HU | 701 (72.1%) |
| Renter Occupied HU | 162 (16.7%) |
| Vacant Housing Units | 109 (11.2%) |
| Median Home Value | $332,540 |
| Average Home Value | $429,768 |
Residential
754
Single Family
738
Multi-Family
16
Businesses
68
Date | Event | Price |
|---|---|---|
| 2025-08-01 | Listing removed | $233,000 |
| 2025-05-14 | Contingent | $233,000 |
| 2025-02-18 | Price change | $233,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2025-10-09 | N/A | N/A | $223,711 | 16.44% |
| 2024-10-09 | $4391.61 | 6.00% | $192,132 | 4.66% |
| 2023-10-09 | $4143.11 | 52.06% | $183,586 | 52.95% |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
