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 Stephenville at 209 Moonlight Trl, Stephenville, TX, 76401 priced at $260,000 pairs $2,006/mo rent with $157/mo cash flow after a $1,273/mo payment. Total monthly income equals $2,006/mo, and annual cash flow comes to $1,880/yr on $86,190 invested. Return on cash invested is 22.09% in year one, and rental yield stands at 9.26% on a $260,000 basis. Equity gained on principal adds $1,678/yr, and 5% annual appreciation accumulates to $71,833 by year five. Five-year ROI measures 115.76% and total cumulative return in cash reaches $99,773. For financing, Ziffy Mortgage’s DSCR program evaluates $2,006/mo property income against a $1,273/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1981
8,755 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76401, Stephenville, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,869 (100%) |
| Owner Occupied HU | 6,585 (47.5%) |
| Renter Occupied HU | 5,603 (40.4%) |
| Vacant Housing Units | 1,681 (12.1%) |
| Median Home Value | $287,815 |
| Average Home Value | $397,085 |
Residential
12,970
Single Family
12,078
Multi-Family
892
Businesses
1,377
Date | Event | Price |
|---|---|---|
| 2025-04-11 | Price change | $260,000 |
| 2021-07-15 | Listing removed | N/A |
| 2021-07-03 | Listed for rent | $1,400 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-11 | N/A | N/A | $232,320 | 11.69% |
| 2023-04-11 | $3686.05 | 3.31% | $208,010 | 14.41% |
| 2022-04-11 | $3567.83 | 10.77% | $181,810 | 17.31% |
Listed by: Joyce Holland • HOLLAND HOME & LAND REALTY
Mls Name: NTREIS
Mls ID: #20899726
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.
