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 Hamilton at 1005 E Gentry St, Hamilton, TX, 76531 listed at $190,200 pairs $1,960/mo rent with a $931/mo payment to leave $607/mo cash flow. Total monthly income runs $1,960/mo, and annual cash flow reaches $7,289/yr on $63,051 cash to close. Return on cash invested measures 31.47% in year one, and rental yield registers 12.37% at a $190,200 basis. Equity gained on principal adds $1,227/yr, and annual property appreciation at 5% supports $52,549 by year five. Five-year ROI tracks 166.1% and total cumulative return in cash totals $104,727. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $1,960/mo property income relative to a $931/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1970
10,497 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76531, Hamilton, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,499 (100%) |
| Owner Occupied HU | 1,491 (59.7%) |
| Renter Occupied HU | 527 (21.1%) |
| Vacant Housing Units | 481 (19.2%) |
| Median Home Value | $149,523 |
| Average Home Value | $285,812 |
Residential
2,081
Single Family
2,081
Multi-Family
0
Businesses
305
Date | Event | Price |
|---|---|---|
| 2025-03-05 | Listing removed | $95,000 |
| 2025-02-24 | Contingent | $95,000 |
| 2025-01-18 | Price change | $95,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-09 | $2466.66 | 1.92% | $138,080 | -0.55% |
| 2023-10-09 | $2420.25 | -27.92% | $138,850 | -20.32% |
| 2022-10-09 | $3357.93 | 29.39% | $174,260 | 44.10% |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
