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 Dublin at 133 E Harris St, Dublin, TX, 76446 generates $3,610/mo in rent and, after a $1,468/mo payment, leaves $1,477/mo in cash flow. Total monthly income is $3,610/mo, and annual cash flow is $17,724/yr on $99,448 invested. Return on cash invested sits at 37.73% in year one, and rental yield is 14.44% on a $299,995 entry. Equity gained on principal adds $1,936/yr, while 5% annual appreciation builds toward $82,883 over five years. Five-year ROI reaches 199.66% and total cumulative return in cash sums $198,562. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,610/mo property income rather than buyer’s personal income.
Single Family
Built in 1950
0.39 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76446, Dublin, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,854 (100%) |
| Owner Occupied HU | 2,376 (61.7%) |
| Renter Occupied HU | 856 (22.2%) |
| Vacant Housing Units | 622 (16.1%) |
| Median Home Value | $274,615 |
| Average Home Value | $333,359 |
Residential
3,594
Single Family
3,570
Multi-Family
24
Businesses
329
Date | Event | Price |
|---|---|---|
| 2024-07-19 | Price change | $299,995 |
| 2024-07-10 | Price change | $310,000 |
| 2024-06-10 | Listed for sale | $320,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-15 | $3120.57 | -13.90% | $239,890 | 12.11% |
| 2022-08-15 | $3624.55 | 0.84% | $213,980 | 35.75% |
| 2021-08-15 | $3594.31 | -0.25% | $157,630 | 5.52% |
Listed by: Miles Gilman • GILMAN PROPERTIES
Mls Name: NTREIS
Mls ID: #20641357
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.
