Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
No similar rental properties found nearby.
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 Southlake at 900 Winding Ridge Trl, Southlake, TX, 76092 offers a 14.45% rental yield on a $1,899,500 purchase with $22,870/mo rent. Total monthly income registers $22,870/mo, and a $9,297/mo payment leaves $9,187/mo available for distribution. Annual cash flow reaches $110,249/yr on $615,438 to close, and return on cash invested stands at 38.28% in year one. Equity gained on principal adds $12,257/yr while 5% annual appreciation supports $524,797 over five years. Portfolio math shows five-year ROI at 202.64% and total cumulative return in cash at $1,247,114. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $22,870/mo property income against a $9,297/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2018
0.30 Acres lot
$N/A/sqft
$525 quarterly 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 |
|---|---|---|
| 2024-07-25 | Price change | $1,899,500 |
| 2024-07-11 | Listed for sale | $1,999,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $21378.71 | -11.60% | $1,916,876 | 38.79% |
| 2022-08-14 | $24183.31 | 5.43% | $1,381,174 | 27.31% |
| 2021-08-14 | $22937.68 | 1.25% | $1,084,884 | 2.81% |
No similar rental properties found nearby.
Listed by: Justin Dodd • NRG Realty Group
Mls Name: NTREIS
Mls ID: #20671065
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.
