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 Bluff Dale at 2005 Sunfish Point, Bluff Dale, TX, 76433 priced at $499,500 pairs $4,320/mo rent with $743/mo cash flow after a $2,445/mo payment. Total monthly income equals $4,320/mo, and annual cash flow comes to $8,918/yr on $165,584 invested. Return on cash invested is 25.29% in year one, and rental yield stands at 10.38% on a $499,500 basis. Equity gained on principal adds $3,223/yr, and 5% annual appreciation accumulates to $138,003 by year five. Five-year ROI measures 133.02% and total cumulative return in cash reaches $220,255. For financing, Ziffy Mortgage’s DSCR program evaluates $4,320/mo property income against a $2,445/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2017
5.04 Acres lot
$N/A/sqft
$295 annually HOA
Neighborhood data shown for ZIP Code: 76433, Bluff Dale, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,035 (100%) |
| Owner Occupied HU | 746 (72.1%) |
| Renter Occupied HU | 155 (15.0%) |
| Vacant Housing Units | 134 (12.9%) |
| Median Home Value | $411,111 |
| Average Home Value | $523,616 |
Residential
841
Single Family
841
Multi-Family
0
Businesses
42
Date | Event | Price |
|---|---|---|
| 2025-01-29 | Listed for sale | $499,500 |
| 2023-07-07 | Sold | N/A |
| 2023-06-06 | Pending sale | $450,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | N/A | N/A | $463,720 | 5.67% |
| 2023-02-13 | $3429.37 | -16.87% | $438,840 | 8.75% |
| 2022-02-13 | $4125.17 | 1.96% | $403,520 | 20.97% |
Listed by: Clinton Mckeehan • CLARK REAL ESTATE GROUP
Mls Name: NTREIS
Mls ID: #20829828
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.
