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% |
Total monthly income runs $3,114/mo, and a $2,154/mo payment. Purchase price stands at $440,000, and rental yield measures 8.49% with $3,114/mo rent. Return on cash invested shows 19.78% in year one, and 5% annual appreciation builds toward $121,564 over five years. Five-year ROI reaches 103.38% and total cumulative return in cash records $150,790. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,114/mo property income covering a $2,154/mo payment rather than investor’s personal income.
Single Family
Built in 2004
9,016 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 75080, Richardson, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 20,565 (100%) |
| Owner Occupied HU | 10,167 (49.4%) |
| Renter Occupied HU | 9,187 (44.7%) |
| Vacant Housing Units | 1,211 ( 5.9%) |
| Median Home Value | $455,957 |
| Average Home Value | $521,179 |
Residential
20,990
Single Family
12,080
Multi-Family
8,910
Businesses
2,138
Date | Event | Price |
|---|---|---|
| 2025-07-18 | Listed for sale | $440,000 |
| 2025-02-20 | Listing removed | $3,200 |
| 2025-01-30 | Listed for rent | $3,200 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-07-18 | $2262.25 | 6.65% | $449,300 | 23.86% |
| 2023-07-18 | $2121.12 | -1.70% | $362,740 | -6.13% |
| 2022-07-18 | $2157.76 | 3.37% | $386,440 | 27.03% |
Listed by: Elizabeth Schipper • Coldwell Banker Realty Frisco
Mls Name: NTREIS
Mls ID: #21001701
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.
