10576 Fm 2728, Terrell, TX, 75161 | $137/mo Cash Flow | Ziffy
Save Search
Filters Applied
Edit
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loan officer
Loan officer
Loan officer
Powered by
Ziffy Mortgage
NMLS #2625701
Get Pre-Approved
AI

Ziffy AI Summary

A quick, investor-focused snapshot highlighting income strength, yield potential.

Key metrics Value
Price $399,900
Est. Rent $3,200/mo
ROI 18%
  • Attractive rent-to-price ratio for income stability
  • Good fit for DSCR financing with healthy coverage
AI
ZiffyAI
Explore more listings using simple english

Investment Highlights

Rental property for sale in Terrell at 10576 Fm 2728, Terrell, TX, 75161 generates $2,270/mo in rent and, after a $1,468/mo payment, leaves $137/mo in cash flow. Total monthly income is $2,270/mo, and annual cash flow is $1,644/yr on $99,450 invested. Return on cash invested sits at 21.56% in year one, and rental yield is 9.08% on a $300,000 entry. Equity gained on principal adds $1,936/yr, while 5% annual appreciation builds toward $82,884 over five years. Five-year ROI reaches 112.9% and total cumulative return in cash sums $112,284. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,270/mo property income rather than buyer’s personal income.

Manufactured

Built in 2002

3 Acres lot

$N/A/sqft

No HOA

More details about the property

Country Living Just 30 Minutes from Dallas!! Experience the best of both worlds -- peaceful country living with easy city access -- on this beautiful 3-acre property just a short drive from Dallas. This spacious 2128sqft manufactured home offers an open layout perfect for both relaxing and entertaining. The kitchen features a large island, ample cabinet space, a HUGE walk-in pantry, and a dining area spacious enough to fit an 8-seat table. Enjoy abundant natural light from the large windows that frame views of the surrounding trees. The main living room flows into a large den with a stunning stone fireplace, ideal for cozy evenings. The split bedroom plan offers privacy, with a primary suite that includes a private sitting area, a massive walk-in closet with built-in shelving and drawers, and a luxurious en-suite bath. Secondary bedrooms are located off the den and share a generous second full bath. Outside, the property truly shines with a large workshop with electricity, fenced backyard featuring standard & extra wide gates, multiple outbuildings, and a fenced back pasture ready for horses or gardening. Enjoy Texas sunsets from your inviting front porch shaded by mature trees--the perfect spot to unwind and take in the quiet charm of country living.

Price History

Date

Event

Price

No price history data available

Tax History

Date

Tax Paid

Tax Increase Rate

Value

Value Increase Rate

No tax history data available
Loan officer
Loan officer
Loan officer
Powered by
Ziffy Mortgage
NMLS #2625701
Get Pre-Approved

Facts & Features

General Information

  • Type: MobileManufactured
  • Year Built: 2002
  • Architectural Style: N/A
  • Building Area: N/A
  • Living Area: N/A
  • Property Condition: N/A

Features & Amenities

  • Heating: N/A
  • Cooling: N/A
  • Flooring: N/A
  • Interior Features: N/A
  • Exterior Features: N/A
  • Parking Features: Additional Parking, Common, Direct Access, Driveway, Gated, Lighted, No Garage, On Site, Open, Other, Outside, Deck, RV Access/Parking, Storage, Workshop in Garage

Location

  • City: Terrell
  • State: TX
  • Subdivision: N/A
  • Lot Size: 3 Acres
  • Lot Features: N/A
  • View: N/A

HOA & Fees

  • HOA Fee: N/A
  • Association Fee: N/A
  • Fees & Dues: N/A
  • Association Amenities: N/A
  • Association Fee Includes: N/A

Utilities

  • Utilities: N/A
  • Sewer: N/A
  • Water Source: N/A
  • Road Surface Type: N/A

School Information

  • Elementary School: N/A
  • Middle School: N/A
  • High School: N/A

Listed by: Melanie Lee • eXp Realty LLC 

Mls Name: NTREIS

Mls ID: #21094108

AI
AI