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 Cresson at 13472 Stage Coach Ln, Cresson, TX, 76035 priced at $289,740 converts $2,492/mo rent into $307/mo cash flow after a $1,418/mo obligation. Total monthly income equals $2,492/mo, and annual cash flow totals $3,681/yr on $96,049 invested. Return on cash invested prints 23.74% in year one, and rental yield reads 10.32% against a $289,740 entry. Equity gained on principal adds $1,870/yr, while 5% annual appreciation compiles into $80,050 by year five. Five-year ROI reaches 125.17% and total cumulative return in cash sums $120,223. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,492/mo property income covering a $1,418/mo payment, not borrower’s personal income.
Single Family
Built in 2024
7,797 sqft lot
$N/A/sqft
$375 quarterly HOA
Neighborhood data shown for ZIP Code: 76035, Cresson, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,204 (100%) |
| Owner Occupied HU | 812 (67.4%) |
| Renter Occupied HU | 266 (22.1%) |
| Vacant Housing Units | 126 (10.5%) |
| Median Home Value | $460,902 |
| Average Home Value | $528,048 |
Residential
1,006
Single Family
1,005
Multi-Family
1
Businesses
150
Date | Event | Price |
|---|---|---|
| 2024-10-18 | Price change | $289,740 |
| 2024-09-14 | Price change | $292,990 |
| 2024-05-31 | Price change | $297,990 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Stephen Kahn • Century 21 Mike Bowman, Inc.
Mls Name: NTREIS
Mls ID: #20606464
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.
