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 Ferris at 1114 Hartson Trl, Ferris, TX, 75125 uses $105,745 cash to close to unlock $3,887/yr annual cash flow and $324/mo monthly cash flow. Total monthly income runs $2,592/mo, and a $1,561/mo payment keeps the spread at $324/mo. Purchase price stands at $318,990, and rental yield measures 9.75% with $2,592/mo rent. Return on cash invested shows 23.58% in year one, and 5% annual appreciation builds toward $88,131 over five years. Five-year ROI reaches 123.76% and total cumulative return in cash records $130,870. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,592/mo property income covering a $1,561/mo payment rather than investor’s personal income.
Single Family
Built in 2025
5,501 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 75125, Ferris, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,181 (100%) |
| Owner Occupied HU | 2,372 (74.6%) |
| Renter Occupied HU | 633 (19.9%) |
| Vacant Housing Units | 176 ( 5.5%) |
| Median Home Value | $250,492 |
| Average Home Value | $274,762 |
Residential
3,036
Single Family
3,029
Multi-Family
7
Businesses
213
Date | Event | Price |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Kim Reasor • Jeanette Anderson Real Estate
Mls Name: NTREIS
Mls ID: #21074183
