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 Denton at 5521 Sea Cove Ln, Denton, TX, 76208 with 5% annual appreciation on a $399,990 basis while $4,658/mo rent supports operations. Total monthly income totals $4,658/mo and a $1,958/mo payment preserves $1,793/mo for cash returns. Annual cash flow comes to $21,520/yr on $132,597 deployed, and return on cash invested reaches 36.14% in year one. Equity gained on principal adds $2,581/yr, and five-year appreciation sums $110,510 alongside rental yield of 13.97%. Five-year ROI measures 191.16% and total cumulative return in cash totals $253,477.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $4,658/mo property income versus a $1,958/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 2018
5,401 sqft lot
$N/A/sqft
$240 annually HOA
Neighborhood data shown for ZIP Code: 76208, Denton, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,586 (100%) |
| Owner Occupied HU | 6,807 (54.1%) |
| Renter Occupied HU | 4,966 (39.5%) |
| Vacant Housing Units | 813 ( 6.5%) |
| Median Home Value | $443,003 |
| Average Home Value | $507,298 |
Residential
11,447
Single Family
8,219
Multi-Family
3,228
Businesses
413
Date | Event | Price |
|---|---|---|
| 2024-08-08 | Price change | $399,990 |
| 2024-07-17 | Price change | $409,990 |
| 2024-07-02 | Listed for sale | $429,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-15 | $3816.43 | -29.07% | $343,010 | 10.00% |
| 2022-08-15 | $5380.59 | 3.71% | $311,827 | 10.00% |
| 2021-08-15 | $5188.21 | -4.10% | $283,479 | -1.29% |
Listed by: TAMMY METZLER • KELLER WILLIAMS REALTY
Mls Name: NTREIS
Mls ID: #20657431
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.
