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 Clifton at 1002 W 3rd St, Clifton, TX, 76634 generates $2,239/mo in rent and, after a $1,341/mo payment, leaves $291/mo in cash flow. Total monthly income is $2,239/mo, and annual cash flow is $3,488/yr on $90,831 invested. Return on cash invested sits at 23.75% in year one, and rental yield is 9.81% on a $274,000 entry. Equity gained on principal adds $1,768/yr, while 5% annual appreciation builds toward $75,701 over five years. Five-year ROI reaches 124.63% and total cumulative return in cash sums $113,205. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,239/mo property income rather than buyer’s personal income.
Single Family
Built in 1940
6,621 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76634, Clifton, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,811 (100%) |
| Owner Occupied HU | 2,305 (60.5%) |
| Renter Occupied HU | 801 (21.0%) |
| Vacant Housing Units | 705 (18.5%) |
| Median Home Value | $206,472 |
| Average Home Value | $267,239 |
Residential
3,172
Single Family
3,155
Multi-Family
17
Businesses
325
Date | Event | Price |
|---|---|---|
| 2024-07-12 | Listed for sale | $274,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-16 | $1805.77 | -6.10% | $90,971 | 5.13% |
| 2022-08-16 | $1923.15 | 1.95% | $86,535 | 1.95% |
| 2021-08-16 | $1886.44 | 14.36% | $84,883 | 26.27% |
Listed by: Trudy Sheffield • CARLISLE REAL ESTATE
Mls Name: NTREIS
Mls ID: #20672836
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.
