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 Stephenville at 116 Wiley St, Stephenville, TX, 76401 offers a 9.4% rental yield on a $405,500 purchase with $3,176/mo rent. Total monthly income registers $3,176/mo, and a $1,985/mo payment leaves $292/mo available for distribution. Annual cash flow reaches $3,506/yr on $134,423 to close, and return on cash invested stands at 22.52% in year one. Equity gained on principal adds $2,617/yr while 5% annual appreciation supports $112,032 over five years. Portfolio math shows five-year ROI at 118.06% and total cumulative return in cash at $158,703. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,176/mo property income against a $1,985/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2023
10,846 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76401, Stephenville, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,869 (100%) |
| Owner Occupied HU | 6,585 (47.5%) |
| Renter Occupied HU | 5,603 (40.4%) |
| Vacant Housing Units | 1,681 (12.1%) |
| Median Home Value | $287,815 |
| Average Home Value | $397,085 |
Residential
12,970
Single Family
12,078
Multi-Family
892
Businesses
1,377
Date | Event | Price |
|---|---|---|
| 2025-03-16 | Listing removed | $449,000 |
| 2025-01-24 | Price change | $449,000 |
| 2025-01-04 | Price change | $455,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-09 | $6044.71 | 1118.25% | $402,730 | 1338.32% |
| 2023-10-09 | $496.18 | -36.79% | $28,000 | -30.00% |
| 2022-10-09 | $784.96 | 109.84% | $40,000 | 122.22% |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
