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 Gatesville at 120 Gateway Cir, Gatesville, TX, 76528 earns $30/mo cash flow from $1,949/mo rent with a $1,321/mo payment. Total monthly income totals $1,949/mo, and annual cash flow totals $357/yr on $89,472 capital. ROI tracks 20.31% on current figures, and rental yield reads 8.67% at a $269,900 purchase. Equity gained on principal adds $1,742/yr, and 5% annual appreciation supports $74,568 over five years. Five-year ROI reaches 106.2% and total cumulative return in cash sums $95,022. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $1,949/mo property income instead of your personal income.
Single Family
Built in 1978
0.29 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76528, Gatesville, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 8,001 (100%) |
| Owner Occupied HU | 4,906 (61.3%) |
| Renter Occupied HU | 2,134 (26.7%) |
| Vacant Housing Units | 961 (12.0%) |
| Median Home Value | $263,559 |
| Average Home Value | $325,265 |
Residential
7,502
Single Family
7,326
Multi-Family
176
Businesses
555
Date | Event | Price |
|---|---|---|
| 2025-01-15 | Price change | $269,900 |
| 2024-12-11 | Listed for sale | $279,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $1116.70 | N/A | $169,434 | 10.00% |
| 2023-02-13 | N/A | N/A | $154,031 | 10.00% |
| 2022-02-13 | $1926.95 | -0.63% | $140,028 | 10.00% |
Listed by: Kristi Roberts • On Point Realty
Mls Name: Central Texas MLS
Mls Provider:
Mls ID: #563260
Disclaimer: Listing and property data is from an Internet Data Exchange (IDX) provided by the Central Texas MLS. Some properties which appear for sale on the website may no longer be available because they are for instance, under contract, sold or are no longer being offered for sale. 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. Copyright 2025 Central Texas MLS, All Rights Reserved.
