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 Stephenville at 1804 N Cypress Ave, Stephenville, TX, 76401 with 5% annual appreciation on a $290,000 basis while $2,288/mo rent supports operations. Total monthly income totals $2,288/mo and a $1,419/mo payment preserves $226/mo for cash returns. Annual cash flow comes to $2,714/yr on $96,135 deployed, and return on cash invested reaches 22.73% in year one. Equity gained on principal adds $1,871/yr, and five-year appreciation sums $80,122 alongside rental yield of 9.47%. Five-year ROI measures 119.24% and total cumulative return in cash totals $114,628.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,288/mo property income versus a $1,419/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 1995
9,147 sqft lot
$N/A/sqft
No 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 |
|---|---|---|
| 2025-04-09 | Listed for sale | $290,000 |
| 2025-03-31 | Listing removed | $299,999 |
| 2025-03-08 | Price change | $299,999 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-09 | N/A | N/A | $293,260 | 12.93% |
| 2023-04-09 | $2875.21 | -16.12% | $259,680 | 17.25% |
| 2022-04-09 | $3427.87 | -0.46% | $221,480 | 22.91% |
Listed by: Tony Lyon • Ebby Halliday Realtors
Mls Name: NTREIS
Mls ID: #20898050
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.
