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 Gustine at 103 S Cotton Belt Ave, Gustine, TX, 76455 uses $56,024 cash to close to unlock $1,973/yr annual cash flow and $164/mo monthly cash flow. Total monthly income runs $1,366/mo, and a $827/mo payment keeps the spread at $164/mo. Purchase price stands at $169,000, and rental yield measures 9.7% with $1,366/mo rent. Return on cash invested shows 23.43% in year one, and 5% annual appreciation builds toward $46,692 over five years. Five-year ROI reaches 123% and total cumulative return in cash records $68,911. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $1,366/mo property income covering a $827/mo payment rather than investor’s personal income.
Single Family
Built in 1935
0.26 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76455, Gustine, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 561 (100%) |
| Owner Occupied HU | 349 (62.2%) |
| Renter Occupied HU | 94 (16.8%) |
| Vacant Housing Units | 118 (21.0%) |
| Median Home Value | $406,410 |
| Average Home Value | $483,302 |
Residential
354
Single Family
354
Multi-Family
0
Businesses
36
Date | Event | Price |
|---|---|---|
| 2025-06-11 | Listed for sale | $169,000 |
| 2018-11-06 | Listing removed | $49,900 |
| 2018-07-17 | Listed for sale | $49,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-11 | $638.96 | 129.78% | $36,000 | 24.76% |
| 2023-06-11 | $278.08 | -1.21% | $28,856 | 10.00% |
| 2022-06-11 | $281.48 | 3.54% | $26,233 | 10.00% |
Listed by: David Kersh • Kersh Real Estate
Mls Name: NTREIS
Mls ID: #20966104
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.
