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% |
Rental property for sale in Buchanan Dam at 120 Craig Rd, Buchanan Dam, TX, 78609 priced at $825,000 pairs $2,034/mo rent with after a $4,038/mo payment. Total monthly income equals $2,034/mo. Return on cash invested is 3.12% in year one, and rental yield stands at 2.96% on a $825,000 basis. Equity gained on principal adds $5,324/yr, and 5% annual appreciation accumulates to $227,932 by year five. Five-year ROI measures 13.98% and total cumulative return in cash reaches $37,941. For financing, Ziffy Mortgage’s DSCR program evaluates $2,034/mo property income against a $4,038/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2014
10 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 78609, Buchanan Dam, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,471 (100%) |
| Owner Occupied HU | 795 (54.0%) |
| Renter Occupied HU | 224 (15.2%) |
| Vacant Housing Units | 452 (30.7%) |
| Median Home Value | $362,500 |
| Average Home Value | $444,676 |
Residential
999
Single Family
999
Multi-Family
0
Businesses
130
Date | Event | Price |
|---|---|---|
| 2024-12-09 | Listed for sale | $825,000 |
| 2020-11-06 | Sold | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Jerry Burkhart • McKinnerney Real Estate
Mls Name: NTREIS
Mls ID: #20793517
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.
