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 Coleman at 1014 W Mesquite St, Coleman, TX, 76834 with 5% annual appreciation on a $124,900 basis while $1,045/mo rent supports operations. Total monthly income totals $1,045/mo and a $611/mo payment preserves $157/mo for cash returns. Annual cash flow comes to $1,886/yr on $41,404 deployed, and return on cash invested reaches 24.46% in year one. Equity gained on principal adds $806/yr, and five-year appreciation sums $34,508 alongside rental yield of 10.04%. Five-year ROI measures 128.59% and total cumulative return in cash totals $53,242.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $1,045/mo property income versus a $611/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 1970
7,875 sqft lot
$N/A/sqft
No HOA
Date | Event | Price |
|---|---|---|
| 2025-02-03 | Price change | $124,900 |
| 2025-01-08 | Price change | $127,500 |
| 2024-11-06 | Price change | $130,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-02-13 | $510.05 | -11.23% | $20,820 | N/A |
| 2022-02-13 | $574.59 | 0.56% | $20,820 | N/A |
| 2021-02-13 | $571.38 | N/A | $20,820 | N/A |
Listed by: Dylon Davis • Western Heritage Realty
Mls Name: NTREIS
Mls ID: #20701311
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.
