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 2455 Schooner Way, Bluff Dale, TX, 76433 priced at $649,975 converts $4,320/mo rent into after a $3,181/mo obligation. Total monthly income equals $4,320/mo. Return on cash invested prints 18.23% in year one, and rental yield reads 7.98% against a $649,975 entry. Equity gained on principal adds $4,194/yr, while 5% annual appreciation compiles into $179,576 by year five. Five-year ROI reaches 95.07% and total cumulative return in cash sums $203,298. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $4,320/mo property income covering a $3,181/mo payment, not borrower’s personal income.
Single Family
Built in 2022
5.03 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 |
|---|---|---|
| 2024-07-04 | Price change | $649,975 |
| 2024-06-14 | Listed for sale | $655,000 |
| 2024-05-30 | Contingent | $655,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-15 | $5967.04 | 513.50% | $578,950 | 785.24% |
| 2022-08-15 | $972.62 | 37.81% | $65,400 | 44.43% |
| 2021-08-15 | $705.78 | 39.29% | $45,280 | 49.98% |
Listed by: Mechelle Tyler • Jake Link Properties, LLC
Mls Name: NTREIS
Mls ID: #20617639
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.
