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 Newark at 173 Bandana Cir, Newark, TX, 76071 earns $134/mo cash flow from $2,340/mo rent with a $1,493/mo payment. Total monthly income totals $2,340/mo, and annual cash flow totals $1,607/yr on $101,108 capital. ROI tracks 21.5% on current figures, and rental yield reads 9.21% at a $305,000 purchase. Equity gained on principal adds $1,968/yr, and 5% annual appreciation supports $84,266 over five years. Five-year ROI reaches 112.73% and total cumulative return in cash sums $113,974. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,340/mo property income instead of your personal income.
Single Family
Built in 2020
6,011 sqft lot
$N/A/sqft
$37 monthly HOA
Neighborhood data shown for ZIP Code: 76071, Newark, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,774 (100%) |
| Owner Occupied HU | 2,305 (83.1%) |
| Renter Occupied HU | 310 (11.2%) |
| Vacant Housing Units | 159 ( 5.7%) |
| Median Home Value | $314,831 |
| Average Home Value | $314,008 |
Residential
1,845
Single Family
1,818
Multi-Family
27
Businesses
108
Date | Event | Price |
|---|---|---|
| 2025-03-03 | Listed for sale | $305,000 |
| 2024-10-19 | Listing removed | $310,000 |
| 2024-07-08 | Price change | $310,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-03-03 | N/A | N/A | $309,200 | N/A |
| 2023-03-03 | $713.02 | N/A | $309,200 | 7.51% |
| 2022-03-03 | N/A | N/A | $287,591 | 175.26% |
Listed by: Heath Hartman • Redfin Corporation
Mls Name: NTREIS
Mls ID: #20854357
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.
