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 Dawson at 118 N 1st St W, Dawson, TX, 76639 uses $42,962 cash to close to unlock $657/yr annual cash flow and $55/mo monthly cash flow. Total monthly income runs $976/mo, and a $634/mo payment keeps the spread at $55/mo. Purchase price stands at $129,600, and rental yield measures 9.04% with $976/mo rent. Return on cash invested shows 21.44% in year one, and 5% annual appreciation builds toward $35,806 over five years. Five-year ROI reaches 112.28% and total cumulative return in cash records $48,237. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $976/mo property income covering a $634/mo payment rather than investor’s personal income.
Single Family
Built in 2005
1 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76639, Dawson, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 855 (100%) |
| Owner Occupied HU | 545 (63.7%) |
| Renter Occupied HU | 149 (17.4%) |
| Vacant Housing Units | 161 (18.8%) |
| Median Home Value | $154,500 |
| Average Home Value | $246,482 |
Residential
640
Single Family
640
Multi-Family
0
Businesses
34
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: Margarita Madera • Premier Realty
Mls Name: NTREIS
Mls ID: #21104688
