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 Cresson at 2206 Cotton Tail Way, Cresson, TX, 76035 offers $4,069/mo rent that, after a $5,506/mo payment. Total monthly income is $4,069/mo. Return on cash invested measures 7.15% in year one, and rental yield stands at 4.34% at a $1,124,999 entry. Equity gained on principal adds $7,259/yr while 5% annual appreciation compounds into $310,816 by year five. Five-year ROI records 35.68% and total cumulative return in cash reaches $130,052. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $4,069/mo property income versus a $5,506/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2024
2.16 Acres lot
$N/A/sqft
$1,000 annually 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 |
|---|---|---|
| 2025-02-11 | Price change | $1,124,999 |
| 2025-01-29 | Price change | $1,129,999 |
| 2025-01-07 | Price change | $1,155,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Chelsey Armour • Williams Trew Real Estate
Mls Name: NTREIS
Mls ID: #20702749
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.
