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 Rowlett at 5906 Brookline Dr, Rowlett, TX, 75089 offers $4,680/mo rent that, after a $2,324/mo payment, leaves $1,303/mo cash flow. Total monthly income is $4,680/mo, and annual cash flow is $15,640/yr on $157,429 cash. Return on cash invested measures 29.84% in year one, and rental yield stands at 11.83% at a $474,900 entry. Equity gained on principal adds $3,064/yr while 5% annual appreciation compounds into $131,206 by year five. Five-year ROI records 157.33% and total cumulative return in cash reaches $247,691. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $4,680/mo property income versus a $2,324/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 1991
7,797 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 75089, Rowlett, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,410 (100%) |
| Owner Occupied HU | 9,643 (77.7%) |
| Renter Occupied HU | 2,333 (18.8%) |
| Vacant Housing Units | 434 ( 3.5%) |
| Median Home Value | $374,580 |
| Average Home Value | $446,439 |
Residential
12,435
Single Family
11,242
Multi-Family
1,193
Businesses
122
Date | Event | Price |
|---|---|---|
| 2025-01-16 | Listed for sale | $474,900 |
| 2024-10-13 | Listing removed | $479,900 |
| 2024-10-09 | Price change | $479,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-12 | $1831.80 | 4.22% | $495,000 | 0.78% |
| 2023-02-12 | $1757.57 | -3.71% | $491,170 | 17.43% |
| 2022-02-12 | $1825.24 | 2.25% | $418,250 | 28.84% |
Listed by: Renee Uberta • LPT Realty LLC
Mls Name: NTREIS
Mls ID: #20817743
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.
