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 Hamilton at 1206 S Dempster St, Hamilton, TX, 76531 offers $1,780/mo rent that, after a $538/mo payment, leaves $998/mo cash flow. Total monthly income is $1,780/mo, and annual cash flow is $11,978/yr on $36,465 cash. Return on cash invested measures 52.76% in year one, and rental yield stands at 19.42% at a $110,000 entry. Equity gained on principal adds $710/yr while 5% annual appreciation compounds into $30,391 by year five. Five-year ROI records 280.34% and total cumulative return in cash reaches $102,228. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $1,780/mo property income versus a $538/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 1940
0.29 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76531, Hamilton, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,499 (100%) |
| Owner Occupied HU | 1,491 (59.7%) |
| Renter Occupied HU | 527 (21.1%) |
| Vacant Housing Units | 481 (19.2%) |
| Median Home Value | $149,523 |
| Average Home Value | $285,812 |
Residential
2,081
Single Family
2,081
Multi-Family
0
Businesses
305
Date | Event | Price |
|---|---|---|
| 2024-08-05 | Listed for sale | $110,000 |
| 2024-07-08 | Contingent | $110,000 |
| 2024-06-11 | Listed for sale | $110,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-16 | $1446.75 | -2.95% | $83,000 | 7.29% |
| 2022-08-16 | $1490.70 | 32.11% | $77,360 | 47.13% |
| 2021-08-16 | $1128.37 | 28.36% | $52,580 | 41.19% |
Listed by: Sheena Christian-Dolloff • CHRISTIAN REALTY-HAMILTON
Mls Name: NTREIS
Mls ID: #20552066
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.
