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 Denton at 8600 Early Dawn Trl, Denton, TX, 76210 priced at $329,900 converts $3,874/mo rent into $1,444/mo cash flow after a $1,615/mo obligation. Total monthly income equals $3,874/mo, and annual cash flow totals $17,330/yr on $109,362 invested. Return on cash invested prints 35.76% in year one, and rental yield reads 14.09% against a $329,900 entry. Equity gained on principal adds $2,129/yr, while 5% annual appreciation compiles into $91,145 by year five. Five-year ROI reaches 189.4% and total cumulative return in cash sums $207,135. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,874/mo property income covering a $1,615/mo payment, not borrower’s personal income.
Single Family
Built in 1999
0.28 Acres lot
$N/A/sqft
$75 quarterly HOA
Neighborhood data shown for ZIP Code: 76210, Denton, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 17,620 (100%) |
| Owner Occupied HU | 12,637 (71.7%) |
| Renter Occupied HU | 4,554 (25.8%) |
| Vacant Housing Units | 429 ( 2.4%) |
| Median Home Value | $388,162 |
| Average Home Value | $438,547 |
Residential
17,308
Single Family
14,781
Multi-Family
2,527
Businesses
613
Date | Event | Price |
|---|---|---|
| 2024-07-30 | Listed for sale | $329,900 |
| 2024-07-25 | Contingent | $329,900 |
| 2024-07-10 | Listed for sale | $329,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-15 | $6177.59 | 6.21% | $323,541 | 18.08% |
| 2022-08-15 | $5816.54 | 22.91% | $274,000 | 21.17% |
| 2021-08-15 | $4732.39 | 5.39% | $226,135 | 11.95% |
Listed by: Joel Broyles • Whiterock SFR, LLC
Mls Name: NTREIS
Mls ID: #20665722
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.
