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 Bluff Dale at 2135 Schooner Way, Bluff Dale, TX, 76433 listed at $579,900 pairs $4,390/mo rent with a $2,838/mo payment to leave $242/mo cash flow. Total monthly income runs $4,390/mo, and annual cash flow reaches $2,899/yr on $190,787 cash to close. Return on cash invested measures 21.58% in year one, and rental yield registers 9.08% at a $579,900 basis. Equity gained on principal adds $3,742/yr, and annual property appreciation at 5% supports $160,216 by year five. Five-year ROI tracks 113.05% and total cumulative return in cash totals $215,689. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $4,390/mo property income relative to a $2,838/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2020
5.03 Acres lot
$N/A/sqft
$300 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 |
|---|---|---|
| 2025-03-13 | Listed for sale | $579,900 |
| 2023-09-21 | Sold | N/A |
| 2023-07-24 | Contingent | $550,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-03-13 | N/A | N/A | $539,370 | 5.42% |
| 2023-03-13 | $6488.69 | 19.94% | $511,660 | 8.31% |
| 2022-03-13 | $5410.10 | -9.37% | $472,390 | 23.34% |
Listed by: Eric Wilkins • VYBE Realty
Mls Name: NTREIS
Mls ID: #20860766
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.
