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 Frisco at 8136 Turtle Beach Rd, Frisco, TX, 75036 listed at $649,900 pairs $4,391/mo rent with a $3,181/mo payment. Total monthly income runs $4,391/mo. Return on cash invested measures 17.76% in year one, and rental yield registers 8.11% at a $649,900 basis. Equity gained on principal adds $4,194/yr, and annual property appreciation at 5% supports $179,555 by year five. Five-year ROI tracks 92.86% and total cumulative return in cash totals $198,546. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $4,391/mo property income relative to a $3,181/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2019
7,797 sqft lot
$N/A/sqft
$540 quarterly HOA
Date | Event | Price |
|---|---|---|
| 2025-04-12 | Listed for sale | $649,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-12 | $5226.40 | -0.20% | $580,000 | 2.75% |
| 2023-04-12 | $5236.85 | -26.44% | $564,450 | 10.00% |
| 2022-04-12 | $7119.02 | N/A | $513,136 | 10.00% |
Listed by: Everett Johnson • Bray Real Estate-Ft Worth
Mls Name: NTREIS
Mls ID: #20896026
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.
