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 5412 Colonial Ct, Flower Mound, TX, 75028 offers a 9.19% rental yield on a $395,000 purchase with $3,025/mo rent. Total monthly income registers $3,025/mo, and a $1,933/mo payment leaves $216/mo available for distribution. Annual cash flow reaches $2,597/yr on $130,943 to close, and return on cash invested stands at 21.89% in year one. Equity gained on principal adds $2,549/yr while 5% annual appreciation supports $109,131 over five years. Portfolio math shows five-year ROI at 114.7% and total cumulative return in cash at $150,186. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,025/mo property income against a $1,933/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1984
7,013 sqft 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 |
|---|---|---|
| 2025-06-25 | Listed for sale | $395,000 |
| 2018-12-30 | Listing removed | $1,800 |
| 2018-12-10 | Listed for rent | $1,800 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-25 | $6302.55 | 0.60% | $372,283 | 1.43% |
| 2023-06-25 | $6265.09 | 21.29% | $367,048 | 32.12% |
| 2022-06-25 | $5165.49 | 12.92% | $277,813 | 18.23% |
Listed by: Michele Wilks • Fathom Realty, LLC
Mls Name: NTREIS
Mls ID: #20980268
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.
