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 Kemp at 204 N Elm St, Kemp, TX, 75143 listed at $185,000 pairs $2,134/mo rent with a $905/mo payment to leave $819/mo cash flow. Total monthly income runs $2,134/mo, and annual cash flow reaches $9,827/yr on $61,328 cash to close. Return on cash invested measures 35.93% in year one, and rental yield registers 13.84% at a $185,000 basis. Equity gained on principal adds $1,194/yr, and annual property appreciation at 5% supports $51,112 by year five. Five-year ROI tracks 189.98% and total cumulative return in cash totals $116,511. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,134/mo property income relative to a $905/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1960
4,399 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 75143, Kemp, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,606 (100%) |
| Owner Occupied HU | 4,722 (62.1%) |
| Renter Occupied HU | 1,406 (18.5%) |
| Vacant Housing Units | 1,478 (19.4%) |
| Median Home Value | $251,256 |
| Average Home Value | $302,938 |
Residential
6,852
Single Family
6,852
Multi-Family
0
Businesses
410
Date | Event | Price |
|---|---|---|
| 2025-05-22 | Listed for sale | $185,000 |
| 2024-11-27 | Listing removed | $185,400 |
| 2024-07-22 | Price change | $185,400 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-22 | $2836.18 | 4.97% | $170,928 | -9.28% |
| 2023-05-22 | $2701.86 | -23.30% | $188,412 | 18.44% |
| 2022-05-22 | $3522.71 | 190.91% | $159,081 | 92.85% |
Listed by: Marta Alvarez • Monument Realty
Mls Name: NTREIS
Mls ID: #20937555
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.
