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 13481 Stage Coach Ln, Cresson, TX, 76035 generates $4,162/mo in rent and, after a $1,510/mo payment, leaves $1,843/mo in cash flow. Total monthly income is $4,162/mo, and annual cash flow is $22,118/yr on $102,264 invested. Return on cash invested sits at 41.54% in year one, and rental yield is 16.19% on a $308,490 entry. Equity gained on principal adds $1,991/yr, while 5% annual appreciation builds toward $85,230 over five years. Five-year ROI reaches 220.59% and total cumulative return in cash sums $225,589. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $4,162/mo property income rather than buyer’s personal income.
Single Family
Built in 2024
7,200 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 |
|---|---|---|
| 2024-07-19 | Price change | $308,490 |
| 2024-05-25 | Price change | $310,990 |
| 2024-05-10 | Price change | $315,990 |
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: #20606333
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.
