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 Ovilla at Eagle 2FS (w/Media) Plan, Broadmoor Estates, Ovilla, TX, 75154 priced at $669,950 converts $3,194/mo rent into after a $3,279/mo obligation. Total monthly income equals $3,194/mo. Return on cash invested prints 11.51% in year one, and rental yield reads 5.72% against a $669,950 entry. Equity gained on principal adds $4,323/yr, while 5% annual appreciation compiles into $185,095 by year five. Five-year ROI reaches 58.99% and total cumulative return in cash sums $130,021. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,194/mo property income covering a $3,279/mo payment, not borrower’s personal income.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 75154, Red Oak, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,844 (100%) |
| Owner Occupied HU | 14,515 (77.0%) |
| Renter Occupied HU | 3,735 (19.8%) |
| Vacant Housing Units | 594 ( 3.2%) |
| Median Home Value | $347,833 |
| Average Home Value | $386,647 |
Residential
18,969
Single Family
17,381
Multi-Family
1,588
Businesses
1,012
Date | Event | Price |
|---|---|---|
| 2025-12-01 | Listed for sale | $669,950 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: N/A • First Texas Homes
Mls Name: First Texas Homes
Mls ID: #N/A
