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 Stephenville at 1727 Sully Ct, Stephenville, TX, 76401 offers $2,453/mo rent that, after a $1,444/mo payment, leaves $310/mo cash flow. Total monthly income is $2,453/mo, and annual cash flow is $3,721/yr on $97,793 cash. Return on cash invested measures 23.71% in year one, and rental yield stands at 9.98% at a $295,000 entry. Equity gained on principal adds $1,904/yr while 5% annual appreciation compounds into $81,503 by year five. Five-year ROI records 124.71% and total cumulative return in cash reaches $121,958. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,453/mo property income versus a $1,444/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2014
3,267 sqft lot
$N/A/sqft
$45 monthly HOA
Neighborhood data shown for ZIP Code: 76401, Stephenville, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,869 (100%) |
| Owner Occupied HU | 6,585 (47.5%) |
| Renter Occupied HU | 5,603 (40.4%) |
| Vacant Housing Units | 1,681 (12.1%) |
| Median Home Value | $287,815 |
| Average Home Value | $397,085 |
Residential
12,970
Single Family
12,078
Multi-Family
892
Businesses
1,377
Date | Event | Price |
|---|---|---|
| 2025-02-12 | Listed for sale | $295,000 |
| 2022-11-25 | Sold | N/A |
| 2022-11-11 | Pending sale | $295,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | N/A | N/A | $288,010 | 6.84% |
| 2023-02-13 | $4776.78 | 52.90% | $269,560 | 14.23% |
| 2022-02-13 | $3124.08 | -0.21% | $235,970 | 22.84% |
Listed by: Garrett George • Specialized Property Mngmnt
Mls Name: NTREIS
Mls ID: #20842969
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.
