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% |
Total monthly income runs $4,570/mo, and a $5,873/mo payment. Purchase price stands at $1,200,000, and rental yield measures 4.57% with $4,570/mo rent. Return on cash invested shows 8.14% in year one, and 5% annual appreciation builds toward $331,538 over five years. Five-year ROI reaches 40.85% and total cumulative return in cash records $158,843. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $4,570/mo property income covering a $5,873/mo payment rather than investor’s personal income.
Single Family
Built in 2013
69.71 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76890, Zephyr, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 469 (100%) |
| Owner Occupied HU | 296 (63.1%) |
| Renter Occupied HU | 36 ( 7.7%) |
| Vacant Housing Units | 137 (29.2%) |
| Median Home Value | $314,754 |
| Average Home Value | $403,784 |
Residential
377
Single Family
377
Multi-Family
0
Businesses
18
Date | Event | Price |
|---|---|---|
| 2024-11-05 | Listed for sale | $1,200,000 |
| 2024-08-12 | Listing removed | $1,200,000 |
| 2024-05-02 | Listed for sale | $1,200,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-11 | $4108.84 | N/A | $751,050 | 7.77% |
| 2023-02-11 | N/A | N/A | $696,930 | 2.48% |
| 2022-02-11 | $5267.21 | N/A | $680,040 | 28.59% |
Listed by: Ryan Newlin • ERA Newlin & Company
Mls Name: NTREIS
Mls ID: #20605771
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.
