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 1281 W Swan St, Stephenville, TX, 76401 uses $62,952 cash to close to unlock $1,225/yr annual cash flow and $102/mo monthly cash flow. Total monthly income runs $1,452/mo, and a $929/mo payment keeps the spread at $102/mo. Purchase price stands at $189,900, and rental yield measures 9.18% with $1,452/mo rent. Return on cash invested shows 21.85% in year one, and 5% annual appreciation builds toward $52,466 over five years. Five-year ROI reaches 114.55% and total cumulative return in cash records $72,113. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $1,452/mo property income covering a $929/mo payment rather than investor’s personal income.
Single Family
Built in 1930
10,410 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 |
|---|---|---|
| 2025-01-20 | Listed for sale | $189,900 |
| 2025-01-02 | Pending sale | $189,900 |
| 2024-09-23 | Price change | $189,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | N/A | N/A | $98,670 | 3.66% |
| 2023-02-13 | $1686.83 | -2.56% | $95,190 | 7.90% |
| 2022-02-13 | $1731.23 | 39.73% | $88,220 | 47.97% |
Listed by: Hannah Dowell • INFINITY REALTY
Mls Name: NTREIS
Mls ID: #20628871
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.
