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 Ferris at 254 Shaw Creek Blvd, Ferris, TX, 75125 listed at $290,900 pairs $2,333/mo rent with a $1,424/mo payment to leave $264/mo cash flow. Total monthly income runs $2,333/mo, and annual cash flow reaches $3,170/yr on $96,433 cash to close. Return on cash invested measures 23.2% in year one, and rental yield registers 9.62% at a $290,900 basis. Equity gained on principal adds $1,877/yr, and annual property appreciation at 5% supports $80,370 by year five. Five-year ROI tracks 121.72% and total cumulative return in cash totals $117,383. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,333/mo property income relative to a $1,424/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2024
7,017 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 75125, Ferris, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,181 (100%) |
| Owner Occupied HU | 2,372 (74.6%) |
| Renter Occupied HU | 633 (19.9%) |
| Vacant Housing Units | 176 ( 5.5%) |
| Median Home Value | $250,492 |
| Average Home Value | $274,762 |
Residential
3,036
Single Family
3,029
Multi-Family
7
Businesses
213
Date | Event | Price |
|---|---|---|
| 2024-12-27 | Price change | $290,900 |
| 2024-12-20 | Listed for sale | $300,900 |
| 2024-12-02 | Pending sale | $300,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Mona Hill • LGI Homes
Mls Name: NTREIS
Mls ID: #20691000
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.
