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 Red Oak at 220 Stonegate Way, Red Oak, TX, 75154 uses $238,525 cash to close to unlock $19,844/yr annual cash flow and $1,654/mo monthly cash flow. Total monthly income runs $6,841/mo, and a $3,549/mo payment keeps the spread at $1,654/mo. Purchase price stands at $725,000, and rental yield measures 11.32% with $6,841/mo rent. Return on cash invested shows 28.38% in year one, and 5% annual appreciation builds toward $200,304 over five years. Five-year ROI reaches 149.51% and total cumulative return in cash records $356,609. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $6,841/mo property income covering a $3,549/mo payment rather than investor’s personal income.
Single Family
Built in 2019
0.92 Acres lot
$N/A/sqft
$375 annually HOA
Neighborhood data shown for ZIP Code: 75154, Red Oak, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,844 (100%) |
| Owner Occupied HU | 14,515 (77.0%) |
| Renter Occupied HU | 3,735 (19.8%) |
| Vacant Housing Units | 594 ( 3.2%) |
| Median Home Value | $347,833 |
| Average Home Value | $386,647 |
Residential
18,969
Single Family
17,381
Multi-Family
1,588
Businesses
1,012
Date | Event | Price |
|---|---|---|
| 2024-07-25 | Listed for sale | $725,000 |
| 2024-07-22 | Listing removed | $725,000 |
| 2024-07-03 | Listed for sale | $725,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $10130.88 | -5.60% | $542,410 | 10.00% |
| 2022-08-14 | $10732.15 | N/A | $493,100 | 8.68% |
| 2021-08-14 | N/A | N/A | $453,730 | 5.52% |
Listed by: Dedrick Brown • Ebby Halliday Realtors
Mls Name: NTREIS
Mls ID: #20597732
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.
