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 Frisco at Pinehurst F Plan, Collinsbrook Farm, Frisco, TX, 75035 offers $3,000/mo rent that, after a $4,165/mo payment. Total monthly income is $3,000/mo. Return on cash invested measures 6.98% in year one, and rental yield stands at 4.23% at a $850,950 entry. Equity gained on principal adds $5,491/yr while 5% annual appreciation compounds into $235,102 by year five. Five-year ROI records 34.7% and total cumulative return in cash reaches $97,160. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,000/mo property income versus a $4,165/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 75035, Frisco, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 32,487 (100%) |
| Owner Occupied HU | 23,532 (72.4%) |
| Renter Occupied HU | 7,610 (23.4%) |
| Vacant Housing Units | 1,345 ( 4.1%) |
| Median Home Value | $626,540 |
| Average Home Value | $657,700 |
Residential
31,415
Single Family
27,086
Multi-Family
4,329
Businesses
1,069
Date | Event | Price |
|---|---|---|
| 2025-04-03 | Listed for sale | $850,950 |
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
