600 Overland Trl, Southlake, TX, 76092 | $540/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

600 Overland Trl, Southlake, TX, 76092 | $540/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
3417 sft

5005 Shelly Ray Rd, Fort Worth, TX, 76244

4 Bed
3 Bath
3419 sft

3400 Reeves St, Haltom City, TX, 76117

3 Bed
2 Bath
1765 sft

1900 Forest Park Blvd, Fort Worth, TX, 76110

3 Bed
3 Bath
2406 sft

4828 Bryce Ave, Fort Worth, TX, 76107

Nearby investment properties with comparable prices

2 Bed
3 Bath
5200 sft

757 Aviator Dr, Fort Worth, TX, 76179

4 Bed
4 Bath
3650 sft

11544 Ely Pl, Haslet, TX, 76052

4 Bed
4 Bath
3544 sft

1524 Lakeview Dr, Keller, TX, 76248

2 Bed
3 Bath
3474 sft

4900 Dory Ct, North Richland Hills, TX, 76180

Ziffy AI Summary

A quick, investor-focused snapshot highlighting income strength, yield potential.

Key metrics	Value
Price	$399,900
Est. Rent	$3,200/mo
ROI	18%

Attractive rent-to-price ratio for income stability
Good fit for DSCR financing with healthy coverage

Explore more listings using simple english

Investment Highlights

Rental property for sale in Southlake at 600 Overland Trl, Southlake, TX, 76092 priced at $649,000 converts $5,156/mo rent into $540/mo cash flow after a $3,177/mo obligation. Total monthly income equals $5,156/mo, and annual cash flow totals $6,485/yr on $213,521 invested. Return on cash invested prints 23.1% in year one, and rental yield reads 9.53% against a $649,000 entry. Equity gained on principal adds $4,188/yr, while 5% annual appreciation compiles into $179,307 by year five. Five-year ROI reaches 121.13% and total cumulative return in cash sums $258,648. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $5,156/mo property income covering a $3,177/mo payment, not borrower’s personal income.

Single Family

Built in 1973

0.49 Acres lot

$N/A/sqft

No HOA

More details about the property

Opportunity to rehab or rebuild in a desirable Southlake location. This 3-bedroom, 2.5-bathroom home sits on a large corner lot just under half an acre in Vista Trails Addition. The interior is partially gutted and requires a full renovation. Features include two fireplaces, an in-ground pool, covered patio areas, a large backyard, RV or boat storage, and a workshop. Plenty of parking with a covered carport for up to four vehicles. Keller ISD schools. Easy access to Johnson Road and local amenities. Property sold as-is; buyer to verify all details.

Neighborhood Data

Neighborhood data shown for ZIP Code: 76092, Southlake, TX area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	10,160 (100%)
Owner Occupied HU	9,321 (91.7%)
Renter Occupied HU	652 ( 6.4%)
Vacant Housing Units	187 ( 1.8%)
Median Home Value	$829,989
Average Home Value	$956,145