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 6417 Trafalgar Dr, Rowlett, TX, 75089 priced at $475,000 pairs $4,680/mo rent with $1,198/mo cash flow after a $2,325/mo payment. Total monthly income equals $4,680/mo, and annual cash flow comes to $14,381/yr on $157,463 invested. Return on cash invested is 29.04% in year one, and rental yield stands at 11.82% on a $475,000 basis. Equity gained on principal adds $3,065/yr, and 5% annual appreciation accumulates to $131,234 by year five. Five-year ROI measures 153.32% and total cumulative return in cash reaches $241,423. For financing, Ziffy Mortgage’s DSCR program evaluates $4,680/mo property income against a $2,325/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2018
4,965 sqft lot
$N/A/sqft
$311 quarterly 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 |
|---|---|---|
| 2024-12-18 | Listed for sale | $475,000 |
| 2019-01-16 | Listing removed | $349,972 |
| 2018-11-16 | Price change | $349,972 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | N/A | N/A | $445,000 | -4.55% |
| 2023-12-27 | N/A | N/A | $466,200 | N/A |
Listed by: Kelsey Rush • Keller Williams Realty
Mls Name: NTREIS
Mls ID: #20799480
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.
