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 Lott at 206 N 3rd St, Lott, TX, 76656 offers a 11.74% rental yield on a $177,000 purchase with $1,732/mo rent. Total monthly income registers $1,732/mo, and a $866/mo payment leaves $474/mo available for distribution. Annual cash flow reaches $5,684/yr on $58,676 to close, and return on cash invested stands at 29.6% in year one. Equity gained on principal adds $1,142/yr while 5% annual appreciation supports $48,902 over five years. Portfolio math shows five-year ROI at 156.02% and total cumulative return in cash at $91,547. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,732/mo property income against a $866/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1957
5,619 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76656, Lott, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,147 (100%) |
| Owner Occupied HU | 771 (67.2%) |
| Renter Occupied HU | 177 (15.4%) |
| Vacant Housing Units | 199 (17.3%) |
| Median Home Value | $188,056 |
| Average Home Value | $246,722 |
Residential
915
Single Family
915
Multi-Family
0
Businesses
71
Date | Event | Price |
|---|---|---|
| 2025-09-03 | Listed for sale | $177,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-09-04 | $2186.09 | 17.08% | $96,144 | 20.00% |
| 2023-09-04 | $1867.14 | -0.54% | $80,120 | N/A |
| 2022-09-04 | $1877.22 | 19.41% | $80,120 | 30.81% |
Listed by: Dustin Tucker • ByOwner.com
Mls Name: NTREIS
Mls ID: #21050089
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.
