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% |
Rental property for sale in Bardwell at 103 Italy Ave #51, Bardwell, TX, 75101 generates $1,565/mo in rent, after a $1,096/mo payment. Total monthly income is $1,565/mo. Return on cash invested sits at 19.47% in year one, and rental yield is 8.39% on a $223,900 entry. Equity gained on principal adds $1,445/yr, while 5% annual appreciation builds toward $61,859 over five years. Five-year ROI reaches 101.69% and total cumulative return in cash sums $75,480. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,565/mo property income rather than buyer’s personal income.
Single Family
Built in 2006
10,497 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 75101, Bardwell, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | |
| Owner Occupied HU | |
| Renter Occupied HU | |
| Vacant Housing Units | |
| Median Home Value | |
| Average Home Value |
Residential
1
Single Family
1
Multi-Family
0
Businesses
12
Date | Event | Price |
|---|---|---|
| 2025-02-12 | Price change | $223,900 |
| 2025-01-31 | Price change | $224,900 |
| 2025-01-24 | Listed for sale | $225,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Will Puente • Savvy Way Realty Inc.
Mls Name: NTREIS
Mls ID: #20752260
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.
