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 Bluff Dale at 2245 Sunfish Point, Bluff Dale, TX, 76433 offers $3,176/mo rent that, after a $1,948/mo payment, leaves $321/mo cash flow. Total monthly income is $3,176/mo, and annual cash flow is $3,854/yr on $131,937 cash. Return on cash invested measures 22.83% in year one, and rental yield stands at 9.58% at a $398,000 entry. Equity gained on principal adds $2,568/yr while 5% annual appreciation compounds into $109,960 by year five. Five-year ROI records 119.82% and total cumulative return in cash reaches $158,088. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,176/mo property income versus a $1,948/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2019
1.01 Acres lot
$N/A/sqft
$295 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 |
|---|---|---|
| 2025-04-30 | Listed for sale | $398,000 |
| 2020-05-15 | Sold | N/A |
| 2020-04-30 | Pending sale | $255,950 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-01 | $3360.52 | 8.50% | $362,550 | 4.63% |
| 2023-05-01 | $3097.39 | -18.20% | $346,520 | 8.87% |
| 2022-05-01 | $3786.48 | 1.32% | $318,300 | 14.62% |
Listed by: Paula Donaho • DONAHO REAL ESTATE GROUP
Mls Name: NTREIS
Mls ID: #20921031
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.
