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 Stephenville at 1014 N Charlotte Ave, Stephenville, TX, 76401 offers a 11.18% rental yield on a $420,000 purchase with $3,912/mo rent. Total monthly income registers $3,912/mo, and a $2,056/mo payment leaves $925/mo available for distribution. Annual cash flow reaches $11,100/yr on $139,230 to close, and return on cash invested stands at 27.88% in year one. Equity gained on principal adds $2,710/yr while 5% annual appreciation supports $116,038 over five years. Portfolio math shows five-year ROI at 146.79% and total cumulative return in cash at $204,379. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,912/mo property income against a $2,056/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1976
0.30 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76401, Stephenville, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,869 (100%) |
| Owner Occupied HU | 6,585 (47.5%) |
| Renter Occupied HU | 5,603 (40.4%) |
| Vacant Housing Units | 1,681 (12.1%) |
| Median Home Value | $287,815 |
| Average Home Value | $397,085 |
Residential
12,970
Single Family
12,078
Multi-Family
892
Businesses
1,377
Date | Event | Price |
|---|---|---|
| 2024-08-10 | Listed for sale | $420,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-15 | $3927.82 | -12.47% | $329,240 | 16.97% |
| 2022-08-15 | $4487.57 | 0.53% | $281,480 | 22.76% |
| 2021-08-15 | $4463.85 | 5.91% | $229,290 | 8.00% |
Listed by: Marandy Dove • Marandy Dove Realty
Mls Name: NTREIS
Mls ID: #20697528
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.
