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 Rogers at 13765 Access Rd #2, Rogers, TX, 76569 generates $1,980/mo in rent, after a $3,059/mo payment. Total monthly income is $1,980/mo. Return on cash invested sits at 5.68% in year one, and rental yield is 3.8% on a $625,000 entry. Equity gained on principal adds $4,033/yr, while 5% annual appreciation builds toward $172,676 over five years. Five-year ROI reaches 27.71% and total cumulative return in cash sums $56,989. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,980/mo property income rather than buyer’s personal income.
Single Family
Built in 2023
2.50 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76569, Rogers, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,205 (100%) |
| Owner Occupied HU | 825 (68.5%) |
| Renter Occupied HU | 222 (18.4%) |
| Vacant Housing Units | 158 (13.1%) |
| Median Home Value | $237,228 |
| Average Home Value | $357,064 |
Residential
975
Single Family
975
Multi-Family
0
Businesses
79
Date | Event | Price |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Jacqueline Goodman-Mchugh • Jacqueline Goodman McHugh
Mls Name: Central Texas MLS
Mls ID: #599576
