13117 Fm 429, Terrell, TX, 75161 | 5.86% Rental Yield

For Sale

Motivated Seller

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
2911 sft

1225 E Remington Park Dr, Terrell, TX, 75160

3 Bed
2 Bath
1580 sft

215 Willow Creek Ln, Terrell, TX, 75160

3 Bed
2 Bath
1589 sft

6134 N Fm 148, Terrell, TX, 75160

3 Bed
2 Bath
2022 sft

604 Crenshaw St, Terrell, TX, 75160

Nearby investment properties with comparable prices

5 Bed
3 Bath
2370 sft

3902 Bison Ln, Heartland, TX, 75126

4 Bed
3 Bath
2881 sft

2903 Hanscom St, Forney, TX, 75126

4 Bed
3 Bath
2370 sft

3996 Poplar Dr, Forney, TX, 75126

4 Bed
3 Bath
2370 sft

3013 Finney, Crandall, TX, 75114

Ziffy AI Summary

A quick, investor-focused snapshot highlighting income strength, yield potential.

Key metrics	Value
Price	$399,900
Est. Rent	$3,200/mo
ROI	18%

Attractive rent-to-price ratio for income stability
Good fit for DSCR financing with healthy coverage

Explore more listings using simple english

Investment Highlights

Rental property for sale in Terrell at 13117 Fm 429, Terrell, TX, 75161 generates $2,393/mo in rent, after a $2,398/mo payment. Total monthly income is $2,393/mo. Return on cash invested sits at 11.85% in year one, and rental yield is 5.86% on a $489,900 entry. Equity gained on principal adds $3,161/yr, while 5% annual appreciation builds toward $135,350 over five years. Five-year ROI reaches 60.84% and total cumulative return in cash sums $98,813. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,393/mo property income rather than buyer’s personal income.

Single Family

Built in 1984

9.58 Acres lot

$N/A/sqft

No HOA