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 Garland at 602 Buttercup Cir, Garland, TX, 75040 generates $2,635/mo in rent and, after a $1,640/mo payment, leaves $252/mo in cash flow. Total monthly income is $2,635/mo, and annual cash flow is $3,029/yr on $111,053 invested. Return on cash invested sits at 22.64% in year one, and rental yield is 9.44% on a $335,000 entry. Equity gained on principal adds $2,162/yr, while 5% annual appreciation builds toward $92,554 over five years. Five-year ROI reaches 118.7% and total cumulative return in cash sums $131,816. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,635/mo property income rather than buyer’s personal income.
Single Family
Built in 1986
9,496 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 75040, Garland, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 23,195 (100%) |
| Owner Occupied HU | 14,352 (61.9%) |
| Renter Occupied HU | 7,552 (32.6%) |
| Vacant Housing Units | 1,291 ( 5.6%) |
| Median Home Value | $285,892 |
| Average Home Value | $325,620 |
Residential
21,790
Single Family
17,823
Multi-Family
3,967
Businesses
1,423
Date | Event | Price |
|---|---|---|
| 2025-07-08 | Listed for sale | $335,000 |
| 2025-06-30 | Listing removed | $335,000 |
| 2025-06-25 | Listed for sale | $335,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-07-08 | $1957.26 | 9.00% | $367,150 | 11.49% |
| 2023-07-08 | $1795.60 | -5.93% | $329,320 | N/A |
| 2022-07-08 | $1908.89 | 171.85% | $329,320 | 35.56% |
Listed by: Mike Martinez • Wounded Warrior Realty, LLC
Mls Name: NTREIS
Mls ID: #20974272
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.
