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 Bluff Dale at 1600 Lighthouse Dr, Bluff Dale, TX, 76433 listed at $787,000 pairs $6,918/mo rent with a $3,852/mo payment to leave $1,297/mo cash flow. Total monthly income runs $6,918/mo, and annual cash flow reaches $15,563/yr on $258,923 cash to close. Return on cash invested measures 26.07% in year one, and rental yield registers 10.55% at a $787,000 basis. Equity gained on principal adds $5,078/yr, and annual property appreciation at 5% supports $217,434 by year five. Five-year ROI tracks 137.11% and total cumulative return in cash totals $355,002. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $6,918/mo property income relative to a $3,852/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2004
5.01 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 |
|---|---|---|
| 2024-12-12 | Price change | $787,000 |
| 2024-10-16 | Listed for sale | $795,000 |
| 2024-09-30 | Listing removed | $799,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | N/A | N/A | $821,040 | 5.43% |
| 2023-02-13 | $6838.45 | -11.89% | $778,790 | 21.41% |
| 2022-02-13 | $7760.91 | 10.37% | $641,480 | 24.99% |
Listed by: Tammy Dill • CENTURY 21 Judge Fite
Mls Name: NTREIS
Mls ID: #20755117
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.
