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 Clifton at 1103 W 21st St, Clifton, TX, 76634 offers a 11.77% rental yield on a $220,000 purchase with $2,158/mo rent. Total monthly income registers $2,158/mo, and a $1,077/mo payment leaves $593/mo available for distribution. Annual cash flow reaches $7,120/yr on $72,930 to close, and return on cash invested stands at 29.67% in year one. Equity gained on principal adds $1,420/yr while 5% annual appreciation supports $60,782 over five years. Portfolio math shows five-year ROI at 156.46% and total cumulative return in cash at $114,107. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,158/mo property income against a $1,077/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1975
10,367 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76634, Clifton, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,811 (100%) |
| Owner Occupied HU | 2,305 (60.5%) |
| Renter Occupied HU | 801 (21.0%) |
| Vacant Housing Units | 705 (18.5%) |
| Median Home Value | $206,472 |
| Average Home Value | $267,239 |
Residential
3,172
Single Family
3,155
Multi-Family
17
Businesses
325
Date | Event | Price |
|---|---|---|
| 2025-01-09 | Price change | $220,000 |
| 2024-11-21 | Listed for sale | $229,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-02-13 | $2885.86 | -4.95% | $192,227 | 4.95% |
| 2022-02-13 | $3036.00 | 5.17% | $183,154 | 9.13% |
| 2021-02-13 | $2886.83 | 0.50% | $167,830 | 28.82% |
Listed by: Trudy Sheffield • CARLISLE REAL ESTATE
Mls Name: NTREIS
Mls ID: #20783127
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.
