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 Dawson at 127 SW County Road 3175, Dawson, TX, 76639 generates $1,945/mo in rent and, after a $538/mo payment, leaves $1,163/mo in cash flow. Total monthly income is $1,945/mo, and annual cash flow is $13,958/yr on $36,465 invested. Return on cash invested sits at 58.19% in year one, and rental yield is 21.22% on a $110,000 entry. Equity gained on principal adds $710/yr, while 5% annual appreciation builds toward $30,391 over five years. Five-year ROI reaches 309.44% and total cumulative return in cash sums $112,836. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,945/mo property income rather than buyer’s personal income.
Single Family
Built in 2019
1 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76639, Dawson, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 855 (100%) |
| Owner Occupied HU | 545 (63.7%) |
| Renter Occupied HU | 149 (17.4%) |
| Vacant Housing Units | 161 (18.8%) |
| Median Home Value | $154,500 |
| Average Home Value | $246,482 |
Residential
640
Single Family
640
Multi-Family
0
Businesses
34
Date | Event | Price |
|---|---|---|
| 2024-07-15 | Listed for sale | $110,000 |
| 2024-01-17 | Listing removed | N/A |
| 2023-10-23 | Listed for sale | $150,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Julie Teel • RE/MAX LakeSide Dreams
Mls Name: NTREIS
Mls ID: #20670114
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.
