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 1205 N Columbia St, Stephenville, TX, 76401 listed at $199,997 pairs $1,900/mo rent with a $979/mo payment to leave $478/mo cash flow. Total monthly income runs $1,900/mo, and annual cash flow reaches $5,732/yr on $66,299 cash to close. Return on cash invested measures 28.55% in year one, and rental yield registers 11.4% at a $199,997 basis. Equity gained on principal adds $1,291/yr, and annual property appreciation at 5% supports $55,255 by year five. Five-year ROI tracks 150.42% and total cumulative return in cash totals $99,727. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $1,900/mo property income relative to a $979/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Manufactured
Built in 1998
10,454 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 |
|---|---|---|
| 2025-09-23 | Listed for sale | $199,997 |
| 2025-07-10 | Listing removed | $127,000 |
| 2025-03-18 | Listed for sale | $127,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-09-24 | $1925.66 | 4.81% | $110,670 | 6.74% |
| 2023-09-24 | $1837.27 | -11.93% | $103,680 | -2.46% |
| 2022-09-24 | $2086.04 | 60.27% | $106,300 | 69.73% |
Listed by: Michael Kennedy • Gingrich Group, LLC
Mls Name: NTREIS
Mls ID: #21068267
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.
