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 Bangs at 10235 Stuart Ave, Bangs, TX, 76823 offers a 10.06% rental yield on a $168,000 purchase with $1,409/mo rent. Total monthly income registers $1,409/mo, and a $822/mo payment leaves $215/mo available for distribution. Annual cash flow reaches $2,575/yr on $55,692 to close, and return on cash invested stands at 24.53% in year one. Equity gained on principal adds $1,084/yr while 5% annual appreciation supports $46,415 over five years. Portfolio math shows five-year ROI at 128.86% and total cumulative return in cash at $71,765. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,409/mo property income against a $822/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Manufactured
Built in 2016
2.61 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76823, Bangs, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,280 (100%) |
| Owner Occupied HU | 843 (65.9%) |
| Renter Occupied HU | 246 (19.2%) |
| Vacant Housing Units | 191 (14.9%) |
| Median Home Value | $177,123 |
| Average Home Value | $238,600 |
Residential
968
Single Family
932
Multi-Family
36
Businesses
76
Date | Event | Price |
|---|---|---|
| 2025-06-02 | Listed for sale | $168,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-02 | $447.98 | N/A | $95,370 | 123.40% |
| 2023-06-02 | N/A | N/A | $42,691 | 10.00% |
| 2022-06-02 | $294.67 | N/A | $38,810 | 5.06% |
Listed by: Lloyd VanZandt • Tootie Kelly Real Estate
Mls Name: NTREIS
Mls ID: #20955175
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.
