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 Coppell at 801 Falcon Ln, Coppell, TX, 75019 generates $4,040/mo in rent and, after a $2,447/mo payment, leaves $470/mo in cash flow. Total monthly income is $4,040/mo, and annual cash flow is $5,641/yr on $165,750 invested. Return on cash invested sits at 23.31% in year one, and rental yield is 9.7% on a $500,000 entry. Equity gained on principal adds $3,226/yr, while 5% annual appreciation builds toward $138,141 over five years. Five-year ROI reaches 122.36% and total cumulative return in cash sums $202,808. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $4,040/mo property income rather than buyer’s personal income.
Single Family
Built in 1987
10,672 sqft lot
$N/A/sqft
$175 annually HOA
Neighborhood data shown for ZIP Code: 75019, Coppell, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,721 (100%) |
| Owner Occupied HU | 10,383 (55.5%) |
| Renter Occupied HU | 7,451 (39.8%) |
| Vacant Housing Units | 887 ( 4.7%) |
| Median Home Value | $541,177 |
| Average Home Value | $584,212 |
Residential
18,062
Single Family
12,298
Multi-Family
5,764
Businesses
2,086
Date | Event | Price |
|---|---|---|
| 2025-03-14 | Listed for sale | $500,000 |
| 2025-03-11 | Listing removed | $765,000 |
| 2025-02-03 | Price change | $765,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-03-14 | $4082.76 | -0.21% | $809,550 | 11.17% |
| 2023-03-14 | $4091.39 | -35.88% | $728,210 | 25.66% |
| 2022-03-14 | $6381.08 | -1.16% | $579,510 | 18.84% |
Listed by: Mai Nguyen • All City Real Estate Ltd. Co.
Mls Name: NTREIS
Mls ID: #20871119
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.
