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 Gordon at 180 Cant Miss, Gordon, TX, 76453 priced at $890,000 converts $3,169/mo rent into after a $4,356/mo obligation. Total monthly income equals $3,169/mo. Return on cash invested prints 6.5% in year one, and rental yield reads 4.27% against a $890,000 entry. Equity gained on principal adds $5,743/yr, while 5% annual appreciation compiles into $245,891 by year five. Five-year ROI reaches 32.34% and total cumulative return in cash sums $94,684. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,169/mo property income covering a $4,356/mo payment, not borrower’s personal income.
Single Family
Built in 2024
6.49 Acres lot
$N/A/sqft
$1,800 annually HOA
Date | Event | Price |
|---|---|---|
| 2025-05-26 | Listed for sale | $890,000 |
| 2024-07-12 | Sold | N/A |
| 2024-05-30 | Pending sale | $699,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Karen Lenz • Trinity Ranch Land Cross Plains
Mls Name: NTREIS
Mls ID: #20947989
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.
