








A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |


Total monthly income runs $4,076/mo, and a $4,283/mo payment. Purchase price stands at $875,000, and rental yield measures 5.59% with $4,076/mo rent. Return on cash invested shows 10.88% in year one, and 5% annual appreciation builds toward $241,746 over five years. Five-year ROI reaches 55.67% and total cumulative return in cash records $160,259. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $4,076/mo property income covering a $4,283/mo payment rather than investor’s personal income.
Single Family
Built in 2006
0.29 Acres lot
$N/A/sqft
$680 annually HOA
Neighborhood data shown for ZIP Code: 76248, Keller, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 15,118 (100%) |
| Owner Occupied HU | 11,544 (76.4%) |
| Renter Occupied HU | 3,205 (21.2%) |
| Vacant Housing Units | 369 ( 2.4%) |
| Median Home Value | $532,964 |
| Average Home Value | $597,549 |
Residential
15,057
Single Family
13,036
Multi-Family
2,021
Businesses
926
Date | Event | Price |
|---|---|---|
| 2025-05-21 | Listed for sale | $875,000 |
| 2016-06-17 | Sold | N/A |
| 2016-05-18 | Pending sale | $589,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-21 | $12118.59 | 6.08% | $792,000 | -6.29% |
| 2023-05-21 | $11423.81 | -12.09% | $845,178 | 18.09% |
| 2022-05-21 | $12995.34 | 3.43% | $715,700 | 24.47% |



Listed by: Chad Collins • JPAR Grapevine East
Mls Name: NTREIS
Mls ID: #20874575
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.