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 Ferris at 254 Shaw Creek Blvd, Ferris, TX, 75125 offers $2,333/mo rent that, after a $1,443/mo payment, leaves $236/mo cash flow. Total monthly income is $2,333/mo, and annual cash flow is $2,836/yr on $97,759 cash. Return on cash invested measures 22.81% in year one, and rental yield stands at 9.49% at a $294,900 entry. Equity gained on principal adds $1,903/yr while 5% annual appreciation compounds into $81,475 by year five. Five-year ROI records 119.64% and total cumulative return in cash reaches $116,959. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,333/mo property income versus a $1,443/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
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 |
|---|---|---|
| 2025-01-17 | Listed for sale | $294,900 |
| 2025-01-03 | Listing removed | $294,900 |
| 2025-01-03 | Price change | $304,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | N/A | N/A | $24,000 | N/A |
| 2023-02-13 | $1908.43 | 3.83% | $24,000 | 33.33% |
| 2022-02-13 | $1838.05 | N/A | $18,000 | 22.45% |
Listed by: Mona Hill • LGI Homes
Mls Name: NTREIS
Mls ID: #20820071
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.
