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 Bluff Dale at 1010 Bluegill Rdg, Bluff Dale, TX, 76433 generates $4,512/mo in rent and, after a $1,835/mo payment, leaves $1,821/mo in cash flow. Total monthly income is $4,512/mo, and annual cash flow is $21,854/yr on $124,313 invested. Return on cash invested sits at 37.49% in year one, and rental yield is 14.44% on a $375,000 entry. Equity gained on principal adds $2,420/yr, while 5% annual appreciation builds toward $103,606 over five years. Five-year ROI reaches 198.44% and total cumulative return in cash sums $246,687. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $4,512/mo property income rather than buyer’s personal income.
Single Family
Built in 2022
1.02 Acres lot
$N/A/sqft
$295 annually HOA
Neighborhood data shown for ZIP Code: 76433, Bluff Dale, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,035 (100%) |
| Owner Occupied HU | 746 (72.1%) |
| Renter Occupied HU | 155 (15.0%) |
| Vacant Housing Units | 134 (12.9%) |
| Median Home Value | $411,111 |
| Average Home Value | $523,616 |
Residential
841
Single Family
841
Multi-Family
0
Businesses
42
Date | Event | Price |
|---|---|---|
| 2024-06-23 | Price change | $375,000 |
| 2024-05-15 | Price change | $384,000 |
| 2024-03-26 | Listed for sale | $388,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-15 | $3047.38 | 856.61% | $344,670 | 1509.10% |
| 2022-08-15 | $318.56 | 25.23% | $21,420 | 31.25% |
| 2021-08-15 | $254.38 | 14.31% | $16,320 | 23.08% |
Listed by: Paula Donaho • DONAHO REAL ESTATE GROUP
Mls Name: NTREIS
Mls ID: #20567159
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.
