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 Desoto at 911 Whitewater Trl, Desoto, TX, 75115 offers a 11.86% rental yield on a $264,000 purchase with $2,609/mo rent. Total monthly income registers $2,609/mo, and a $1,292/mo payment leaves $732/mo available for distribution. Annual cash flow reaches $8,782/yr on $87,516 to close, and return on cash invested stands at 29.94% in year one. Equity gained on principal adds $1,704/yr while 5% annual appreciation supports $72,938 over five years. Portfolio math shows five-year ROI at 157.87% and total cumulative return in cash at $138,157. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,609/mo property income against a $1,292/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1984
0.36 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 75115, Desoto, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 22,601 (100%) |
| Owner Occupied HU | 14,276 (63.2%) |
| Renter Occupied HU | 7,569 (33.5%) |
| Vacant Housing Units | 756 ( 3.3%) |
| Median Home Value | $329,245 |
| Average Home Value | $362,947 |
Residential
21,700
Single Family
17,279
Multi-Family
4,421
Businesses
1,104
Date | Event | Price |
|---|---|---|
| 2025-05-01 | Listed for sale | $264,000 |
| 2025-04-17 | Listing removed | $264,000 |
| 2025-04-15 | Listed for sale | $264,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-01 | $3032.04 | 13.06% | $281,470 | 16.51% |
| 2023-05-01 | $2681.88 | -17.52% | $241,580 | 13.21% |
| 2022-05-01 | $3251.36 | -1.66% | $213,400 | 32.90% |
Listed by: Keenen Lee • Ready Real Estate
Mls Name: NTREIS
Mls ID: #20906313
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.
