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% |
Total monthly income runs $1,023/mo, and a $636/mo payment. Purchase price stands at $130,000, and rental yield measures 9.44% with $1,023/mo rent. Return on cash invested shows 15.47% in year one, and 5% annual appreciation builds toward $35,917 over five years. Five-year ROI reaches 82.9% and total cumulative return in cash records $35,727. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $1,023/mo property income covering a $636/mo payment rather than investor’s personal income.
Single Family
Built in 1936
0.28 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 75160, Terrell, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,701 (100%) |
| Owner Occupied HU | 6,339 (59.2%) |
| Renter Occupied HU | 3,563 (33.3%) |
| Vacant Housing Units | 799 ( 7.5%) |
| Median Home Value | $313,227 |
| Average Home Value | $338,221 |
Residential
10,259
Single Family
8,530
Multi-Family
1,729
Businesses
1,261
Date | Event | Price |
|---|---|---|
| 2025-06-05 | Listed for sale | $130,000 |
| 2013-03-27 | Listing removed | $79,500 |
| 2013-03-15 | Listed for sale | $79,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-05 | $5255.88 | -14.41% | $223,829 | -14.17% |
| 2023-06-05 | $6140.83 | 9.61% | $260,774 | 21.47% |
| 2022-06-05 | $5602.37 | 14.77% | $214,687 | 19.01% |
Listed by: Erik Ramos • Skyline Realty
Mls Name: NTREIS
Mls ID: #20958597
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.
