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 Rowlett at 9014 Hogan Dr, Rowlett, TX, 75089 generates $4,680/mo in rent and, after a $2,716/mo payment, leaves $734/mo in cash flow. Total monthly income is $4,680/mo, and annual cash flow is $8,805/yr on $182,595 invested. Return on cash invested sits at 24.88% in year one, and rental yield is 10.12% on a $555,000 entry. Equity gained on principal adds $3,581/yr, while 5% annual appreciation builds toward $153,336 over five years. Five-year ROI reaches 130.69% and total cumulative return in cash sums $238,640. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $4,680/mo property income rather than buyer’s personal income.
Single Family
Built in 2002
8,450 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 75089, Rowlett, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,410 (100%) |
| Owner Occupied HU | 9,643 (77.7%) |
| Renter Occupied HU | 2,333 (18.8%) |
| Vacant Housing Units | 434 ( 3.5%) |
| Median Home Value | $374,580 |
| Average Home Value | $446,439 |
Residential
12,435
Single Family
11,242
Multi-Family
1,193
Businesses
122
Date | Event | Price |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Jose Espitia • Powerstar Realty
Mls Name: NTREIS
Mls ID: #21074035
