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 127 N 29th St, Gatesville, TX, 76528 listed at $425,000 pairs $1,940/mo rent with a $2,080/mo payment. Total monthly income runs $1,940/mo. Return on cash invested measures 10.69% in year one, and rental yield registers 5.48% 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 54.62% and total cumulative return in cash totals $76,949. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $1,940/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 1965
0.32 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 |
|---|---|---|
| 2025-04-30 | Listed for sale | $425,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-01 | $3583.58 | N/A | $187,500 | 21.24% |
| 2023-05-01 | N/A | N/A | $154,652 | 10.00% |
| 2022-05-01 | $1063.17 | -0.06% | $140,593 | 10.00% |
Listed by: Chris Meza • Carbajal Realty
Mls Name: NTREIS
Mls ID: #20921237
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.
