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 Dublin at 115 N Davies St, Dublin, TX, 76446 offers a 9.54% rental yield on a $169,000 purchase with $1,343/mo rent. Total monthly income registers $1,343/mo, and a $827/mo payment leaves $141/mo available for distribution. Annual cash flow reaches $1,697/yr on $56,024 to close, and return on cash invested stands at 22.94% in year one. Equity gained on principal adds $1,091/yr while 5% annual appreciation supports $46,692 over five years. Portfolio math shows five-year ROI at 120.35% and total cumulative return in cash at $67,423. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,343/mo property income against a $827/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1900
5,270 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76446, Dublin, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,854 (100%) |
| Owner Occupied HU | 2,376 (61.7%) |
| Renter Occupied HU | 856 (22.2%) |
| Vacant Housing Units | 622 (16.1%) |
| Median Home Value | $274,615 |
| Average Home Value | $333,359 |
Residential
3,594
Single Family
3,570
Multi-Family
24
Businesses
329
Date | Event | Price |
|---|---|---|
| 2025-05-06 | Listed for sale | $169,000 |
| 2023-04-21 | Sold | N/A |
| 2023-03-16 | Pending sale | $150,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-05-06 | $1150.32 | -25.17% | $98,510 | 15.91% |
| 2022-05-06 | $1537.28 | 19.48% | $84,990 | 62.44% |
| 2021-05-06 | $1286.60 | 2.89% | $52,320 | 9.41% |
Listed by: Gage Evans • Black Dog Realty Group, LLC
Mls Name: NTREIS
Mls ID: #20926590
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.
