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% |
Investment property for sale in Marlin at 1404 Rock Dam Rd, Marlin, TX, 76661 earns $898/mo cash flow from $1,991/mo rent with a $519/mo payment. Total monthly income totals $1,991/mo, and annual cash flow totals $10,776/yr on $35,139 capital. ROI tracks 50.58% on current figures, and rental yield reads 22.54% at a $106,000 purchase. Equity gained on principal adds $684/yr, and 5% annual appreciation supports $29,286 over five years. Five-year ROI reaches 272.87% and total cumulative return in cash sums $95,884. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $1,991/mo property income instead of your personal income.
Single Family
Built in 1980
0.47 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76661, Marlin, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,259 (100%) |
| Owner Occupied HU | 1,536 (47.1%) |
| Renter Occupied HU | 1,020 (31.3%) |
| Vacant Housing Units | 703 (21.6%) |
| Median Home Value | $95,692 |
| Average Home Value | $130,791 |
Residential
2,712
Single Family
2,571
Multi-Family
141
Businesses
367
Date | Event | Price |
|---|---|---|
| 2025-05-05 | Price change | $106,000 |
| 2024-11-19 | Listed for sale | $145,000 |
| 2024-10-31 | Pending sale | $145,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-05 | $5827.68 | 17.10% | $204,830 | 17.47% |
| 2023-05-05 | $4976.46 | 19.98% | $174,370 | 8.93% |
| 2022-05-05 | $4147.60 | -0.31% | $160,080 | 9.02% |
Listed by: Eric Zadnik • Premier, REALTORS
Mls Name: NTREIS
Mls ID: #20925802
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.
