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 Garland at 822 Key Colony Dr, Garland, TX, 75043 earns $437/mo cash flow from $2,783/mo rent with a $1,615/mo payment. Total monthly income totals $2,783/mo, and annual cash flow totals $5,238/yr on $109,395 capital. ROI tracks 24.7% on current figures, and rental yield reads 10.12% at a $330,000 purchase. Equity gained on principal adds $2,129/yr, and 5% annual appreciation supports $91,173 over five years. Five-year ROI reaches 129.75% and total cumulative return in cash sums $141,935. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,783/mo property income instead of your personal income.
Single Family
Built in 1967
0.17 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 75043, Garland, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 24,240 (100%) |
| Owner Occupied HU | 13,880 (57.3%) |
| Renter Occupied HU | 9,044 (37.3%) |
| Vacant Housing Units | 1,316 ( 5.4%) |
| Median Home Value | $296,591 |
| Average Home Value | $346,299 |
Residential
24,006
Single Family
17,774
Multi-Family
6,232
Businesses
849
Date | Event | Price |
|---|---|---|
| 2024-12-09 | Listed for sale | $330,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Monte Brown • BSA Realty
Mls Name: NTREIS
Mls ID: #20779186
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.
