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 Gordon at 250 Sandstone Way, Gordon, TX, 76453 offers a 9.96% rental yield on a $475,000 purchase with $3,941/mo rent. Total monthly income registers $3,941/mo, and a $2,325/mo payment leaves $413/mo available for distribution. Annual cash flow reaches $4,957/yr on $157,463 to close, and return on cash invested stands at 23.06% in year one. Equity gained on principal adds $3,065/yr while 5% annual appreciation supports $131,234 over five years. Portfolio math shows five-year ROI at 121.37% and total cumulative return in cash at $191,107. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,941/mo property income against a $2,325/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2022
1.78 Acres lot
$N/A/sqft
$1,800 annually HOA
Date | Event | Price |
|---|---|---|
| 2024-08-22 | Listed for sale | $475,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-31 | $1149.69 | -9.91% | $70,260 | N/A |
| 2022-08-31 | $1276.14 | 34.61% | $70,260 | 23.52% |
| 2021-08-31 | $948.04 | -12.19% | $56,880 | -6.85% |
Listed by: Courtney Patterson • Weichert REALTORS, Team Realty
Mls Name: NTREIS
Mls ID: #20705266
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.
