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 Brookesmith at 12101 Fm 586 S, Brookesmith, TX, 76827 listed at $425,000 pairs $1,554/mo rent with a $2,080/mo payment. Total monthly income runs $1,554/mo. Return on cash invested measures 7.4% in year one, and rental yield registers 4.39% at a $425,000 basis. Equity gained on principal adds $2,742/yr, and annual property appreciation at 5% supports $117,420 by year five. Five-year ROI tracks 36.99% and total cumulative return in cash totals $52,109. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $1,554/mo property income relative to a $2,080/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2022
50.02 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76827, Brookesmith, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 248 (100%) |
| Owner Occupied HU | 170 (68.5%) |
| Renter Occupied HU | 14 ( 5.6%) |
| Vacant Housing Units | 64 (25.8%) |
| Median Home Value | $262,500 |
| Average Home Value | $314,647 |
Residential
164
Single Family
164
Multi-Family
0
Businesses
9
Date | Event | Price |
|---|---|---|
| 2025-05-29 | Listed for sale | $425,000 |
| 2025-04-30 | Listing removed | $425,000 |
| 2024-12-11 | Listed for sale | $425,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-29 | $811.08 | N/A | $381,720 | 10.35% |
| 2023-05-29 | N/A | N/A | $345,930 | 25.15% |
| 2022-05-29 | $2176.15 | N/A | $276,420 | 20.41% |
Listed by: Hunter Shearin • Turnkey Realty LLC
Mls Name: NTREIS
Mls ID: #20794276
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.
