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 Dawson at 17748 W Highway 31, Dawson, TX, 76639 generates $2,396/mo in rent, after a $2,056/mo payment. Total monthly income is $2,396/mo. Return on cash invested sits at 14.82% in year one, and rental yield is 6.85% on a $420,000 entry. Equity gained on principal adds $2,710/yr, while 5% annual appreciation builds toward $116,038 over five years. Five-year ROI reaches 76.72% and total cumulative return in cash sums $106,819. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,396/mo property income rather than buyer’s personal income.
Single Family
Built in 2021
15 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76639, Dawson, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 855 (100%) |
| Owner Occupied HU | 545 (63.7%) |
| Renter Occupied HU | 149 (17.4%) |
| Vacant Housing Units | 161 (18.8%) |
| Median Home Value | $154,500 |
| Average Home Value | $246,482 |
Residential
640
Single Family
640
Multi-Family
0
Businesses
34
Date | Event | Price |
|---|---|---|
| 2024-08-12 | Listing removed | N/A |
| 2024-08-05 | Listed for sale | $420,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-16 | $3053.87 | N/A | $354,931 | -1.76% |
| 2022-08-16 | N/A | N/A | $361,274 | 33.60% |
| 2021-08-16 | N/A | N/A | $270,420 | 30.18% |
Listed by: Taylor Minyard • JULIE SIDDONS REALTORS, LLC
Mls Name: NTREIS
Mls ID: #20694354
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.
