








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 $6,539/mo, and a $9,300/mo payment. Purchase price stands at $1,900,000, and rental yield measures 4.13% with $6,539/mo rent. Return on cash invested shows 6.45% in year one, and 5% annual appreciation builds toward $524,935 over five years. Five-year ROI reaches 31.94% and total cumulative return in cash records $196,635. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $6,539/mo property income covering a $9,300/mo payment rather than investor’s personal income.
Single Family
Built in 1999
0.49 Acres lot
$N/A/sqft
$1,000 semi-annually HOA
Neighborhood data shown for ZIP Code: 76092, Southlake, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,160 (100%) |
| Owner Occupied HU | 9,321 (91.7%) |
| Renter Occupied HU | 652 ( 6.4%) |
| Vacant Housing Units | 187 ( 1.8%) |
| Median Home Value | $829,989 |
| Average Home Value | $956,145 |
Residential
10,137
Single Family
9,918
Multi-Family
219
Businesses
2,742
Date | Event | Price |
|---|---|---|
| 2025-05-28 | Listed for sale | $1,900,000 |
| 2024-08-16 | Sold | N/A |
| 2024-08-09 | Pending sale | $1,899,999 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-28 | $21764.87 | N/A | $1,403,114 | -9.56% |
| 2023-05-28 | N/A | N/A | $1,551,485 | 37.90% |
| 2022-05-28 | N/A | N/A | $1,125,104 | 26.88% |



Listed by: Marjorie Ornelas • Compass RE Texas, LLC.
Mls Name: NTREIS
Mls ID: #20947550
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.