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 Wilmer at 1022 Spindletop Rd, Wilmer, TX, 75172 listed at $109,999 pairs $839/mo rent with a $538/mo payment to leave $57/mo cash flow. Total monthly income runs $839/mo, and annual cash flow reaches $686/yr on $36,465 cash to close. Return on cash invested measures 21.79% in year one, and rental yield registers 9.15% at a $109,999 basis. Equity gained on principal adds $710/yr, and annual property appreciation at 5% supports $30,391 by year five. Five-year ROI tracks 114.26% and total cumulative return in cash totals $41,663. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $839/mo property income relative to a $538/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Manufactured
Built in 2023
N/A lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 75172, Wilmer, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,928 (100%) |
| Owner Occupied HU | 1,059 (54.9%) |
| Renter Occupied HU | 735 (38.1%) |
| Vacant Housing Units | 134 ( 7.0%) |
| Median Home Value | $140,132 |
| Average Home Value | $168,730 |
Residential
2,278
Single Family
1,106
Multi-Family
1,172
Businesses
150
Date | Event | Price |
|---|---|---|
| 2025-11-19 | Listed for sale | $109,999 |
| 2024-02-05 | Listing removed | N/A |
| 2024-02-01 | Listed for rent | $2,199 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: N/A • YES!Communities
Mls Name: Yes! Communities
Mls ID: #N/A
