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% |
Total monthly income runs $1,770/mo, and a $1,233/mo payment. Purchase price stands at $252,000, and rental yield measures 8.43% with $1,770/mo rent. Return on cash invested shows 19.6% in year one, and 5% annual appreciation builds toward $69,623 over five years. Five-year ROI reaches 102.41% and total cumulative return in cash records $85,550. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $1,770/mo property income covering a $1,233/mo payment rather than investor’s personal income.
Single Family
Built in 1903
1.94 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76890, Zephyr, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 469 (100%) |
| Owner Occupied HU | 296 (63.1%) |
| Renter Occupied HU | 36 ( 7.7%) |
| Vacant Housing Units | 137 (29.2%) |
| Median Home Value | $314,754 |
| Average Home Value | $403,784 |
Residential
377
Single Family
377
Multi-Family
0
Businesses
18
Date | Event | Price |
|---|---|---|
| 2024-12-04 | Price change | $252,000 |
| 2024-08-22 | Price change | $257,000 |
| 2024-04-03 | Price change | $262,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-11 | $3332.49 | 13.36% | $237,510 | 11.76% |
| 2023-02-11 | $2939.74 | -10.82% | $212,510 | -0.75% |
| 2022-02-11 | $3296.33 | N/A | $214,110 | 16.80% |
Listed by: Stephanie Garner • Ranch Realty of Texas
Mls Name: NTREIS
Mls ID: #20511281
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.
