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 Cresson at 176 S Bear Creek Ln, Cresson, TX, 76035 offers $7,080/mo rent that, after a $3,421/mo payment, leaves $2,104/mo cash flow. Total monthly income is $7,080/mo, and annual cash flow is $25,252/yr on $229,971 cash. Return on cash invested measures 31.04% in year one, and rental yield stands at 12.15% at a $699,000 entry. Equity gained on principal adds $4,511/yr while 5% annual appreciation compounds into $193,121 by year five. Five-year ROI records 163.74% and total cumulative return in cash reaches $376,550. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $7,080/mo property income versus a $3,421/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2006
2.29 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76035, Cresson, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,204 (100%) |
| Owner Occupied HU | 812 (67.4%) |
| Renter Occupied HU | 266 (22.1%) |
| Vacant Housing Units | 126 (10.5%) |
| Median Home Value | $460,902 |
| Average Home Value | $528,048 |
Residential
1,006
Single Family
1,005
Multi-Family
1
Businesses
150
Date | Event | Price |
|---|---|---|
| 2025-06-16 | Price change | $699,000 |
| 2025-04-22 | Price change | $725,000 |
| 2025-03-13 | Listed for sale | $775,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-07-01 | $11666.61 | 0.57% | $650,660 | N/A |
| 2023-07-01 | $11600.79 | 28.48% | $650,660 | 44.53% |
| 2022-07-01 | $9029.00 | -2.05% | $450,180 | N/A |
Listed by: Ginger Trimble Knox • Ginger & Associates, LLC
Mls Name: NTREIS
Mls ID: #20870435
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.
