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 Bluff Dale at 1520 Anchors Way, Bluff Dale, TX, 76433 generates $3,532/mo in rent and, after a $2,104/mo payment, leaves $450/mo in cash flow. Total monthly income is $3,532/mo, and annual cash flow is $5,406/yr on $142,512 invested. Return on cash invested sits at 23.7% in year one, and rental yield is 9.86% on a $429,900 entry. Equity gained on principal adds $2,774/yr, while 5% annual appreciation builds toward $118,773 over five years. Five-year ROI reaches 124.48% and total cumulative return in cash sums $177,403. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,532/mo property income rather than buyer’s personal income.
Single Family
Built in 2023
1.01 Acres lot
$N/A/sqft
$295 annually HOA
Neighborhood data shown for ZIP Code: 76433, Bluff Dale, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,035 (100%) |
| Owner Occupied HU | 746 (72.1%) |
| Renter Occupied HU | 155 (15.0%) |
| Vacant Housing Units | 134 (12.9%) |
| Median Home Value | $411,111 |
| Average Home Value | $523,616 |
Residential
841
Single Family
841
Multi-Family
0
Businesses
42
Date | Event | Price |
|---|---|---|
| 2025-02-04 | Price change | $429,900 |
| 2025-01-15 | Listed for sale | $449,000 |
| 2024-09-30 | Listing removed | $449,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | N/A | N/A | $108,270 | 258.04% |
| 2023-02-13 | $383.49 | 21.80% | $30,240 | 42.84% |
| 2022-02-13 | $314.85 | 25.23% | $21,170 | 31.25% |
Listed by: Penelope Willhite • Unreal Estate Brokerage LLC
Mls Name: NTREIS
Mls ID: #20817495
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.
