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 2000 S Lakeview Dr, Gordon, TX, 76453 priced at $275,000 converts $1,964/mo rent into $8/mo cash flow after a $1,346/mo obligation. Total monthly income equals $1,964/mo, and annual cash flow totals $101/yr on $91,163 invested. Return on cash invested prints 20.02% in year one, and rental yield reads 8.57% against a $275,000 entry. Equity gained on principal adds $1,775/yr, while 5% annual appreciation compiles into $75,977 by year five. Five-year ROI reaches 104.69% and total cumulative return in cash sums $95,435. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $1,964/mo property income covering a $1,346/mo payment, not borrower’s personal income.
Single Family
Built in 2007
1.14 Acres lot
$N/A/sqft
No HOA
Date | Event | Price |
|---|---|---|
| 2025-02-04 | Listed for sale | $275,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $3109.23 | 28.23% | $182,430 | 6.83% |
| 2023-02-13 | $2424.66 | -10.11% | $170,770 | N/A |
| 2022-02-13 | $2697.50 | -3.23% | $170,770 | 6.35% |
Listed by: Matthew Crites • Coldwell Banker Realty
Mls Name: NTREIS
Mls ID: #20834671
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.
