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 Flower Mound at 5313 Timber Creek Rd, Flower Mound, TX, 75028 offers a 11.36% rental yield on a $319,500 purchase with $3,025/mo rent. Total monthly income registers $3,025/mo, and a $1,564/mo payment leaves $679/mo available for distribution. Annual cash flow reaches $8,151/yr on $105,914 to close, and return on cash invested stands at 27.61% in year one. Equity gained on principal adds $2,062/yr while 5% annual appreciation supports $88,272 over five years. Portfolio math shows five-year ROI at 145.65% and total cumulative return in cash at $154,262. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,025/mo property income against a $1,564/mo payment rather than investor’s personal income documents like W2s, Salary slips, and 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 |
|---|---|---|
| 2025-04-19 | Listed for sale | $319,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-20 | $6184.86 | -2.00% | $365,331 | -1.19% |
| 2023-04-20 | $6310.81 | 6.54% | $369,727 | 16.06% |
| 2022-04-20 | $5923.41 | 11.57% | $318,575 | 16.81% |
Listed by: Summer Hayes • Better Homes & Gardens, Winans
Mls Name: NTREIS
Mls ID: #20901666
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.
