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 102 Justin Ct, Stephenville, TX, 76401 listed at $587,000 pairs $3,895/mo rent with a $2,873/mo payment. Total monthly income runs $3,895/mo. Return on cash invested measures 18.33% in year one, and rental yield registers 7.96% at a $587,000 basis. Equity gained on principal adds $3,788/yr, and annual property appreciation at 5% supports $162,177 by year five. Five-year ROI tracks 95.53% and total cumulative return in cash totals $184,486. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,895/mo property income relative to a $2,873/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2005
0.52 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 |
|---|---|---|
| 2025-02-04 | Listed for sale | $587,000 |
| 2025-01-17 | Pending sale | $587,000 |
| 2025-01-17 | Listed for sale | $587,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | N/A | N/A | $600,250 | 7.59% |
| 2023-02-13 | $4230.02 | -26.35% | $557,910 | 25.42% |
| 2022-02-13 | $5743.62 | -0.03% | $444,850 | 17.12% |
Listed by: Brittany Elkins • Ebby Halliday Realtors
Mls Name: NTREIS
Mls ID: #20834376
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.
