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% |
Investment property for sale in Rowlett at 7410 Bellaire Ln, Rowlett, TX, 75089 with 5% annual appreciation on a $375,000 basis while $4,680/mo rent supports operations. Total monthly income totals $4,680/mo and a $1,835/mo payment preserves $2,014/mo for cash returns. Annual cash flow comes to $24,165/yr on $124,313 deployed, and return on cash invested reaches 39.35% in year one. Equity gained on principal adds $2,420/yr, and five-year appreciation sums $103,606 alongside rental yield of 14.98%. Five-year ROI measures 208.29% and total cumulative return in cash totals $258,927.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $4,680/mo property income versus a $1,835/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 2001
8,141 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 |
|---|---|---|
| 2024-07-25 | Listed for sale | $375,000 |
| 2020-10-09 | Sold | N/A |
| 2020-10-09 | Pending sale | $284,990 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $4029.37 | -0.40% | $320,900 | N/A |
| 2022-08-14 | $4045.41 | 10.31% | $320,900 | 19.13% |
| 2021-08-14 | $3667.36 | 21.05% | $269,370 | 10.40% |
Listed by: Hannah Cupps • C4 Home and Land Team
Mls Name: NTREIS
Mls ID: #20681819
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.
