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 Cresson at 220 N Mountain Rdg, Cresson, TX, 76035 offers a 9.89% rental yield on a $350,000 purchase with $2,886/mo rent. Total monthly income registers $2,886/mo, and a $1,713/mo payment leaves $397/mo available for distribution. Annual cash flow reaches $4,766/yr on $116,025 to close, and return on cash invested stands at 24.02% in year one. Equity gained on principal adds $2,258/yr while 5% annual appreciation supports $96,699 over five years. Portfolio math shows five-year ROI at 126.12% and total cumulative return in cash at $146,330. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,886/mo property income against a $1,713/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1984
1.83 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76035, Cresson, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,204 (100%) |
| Owner Occupied HU | 812 (67.4%) |
| Renter Occupied HU | 266 (22.1%) |
| Vacant Housing Units | 126 (10.5%) |
| Median Home Value | $460,902 |
| Average Home Value | $528,048 |
Residential
1,006
Single Family
1,005
Multi-Family
1
Businesses
150
Date | Event | Price |
|---|---|---|
| 2025-06-25 | Listed for sale | $350,000 |
| 2017-01-20 | Sold | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-25 | $939.55 | 12.17% | $251,940 | N/A |
| 2023-06-25 | $837.62 | -1.08% | $251,940 | 28.36% |
| 2022-06-25 | $846.78 | 6.67% | $196,270 | N/A |
Listed by: Sanford Finkelstein • Fort Worth Property Group
Mls Name: NTREIS
Mls ID: #20978215
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.
