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 Gordon at 255 Stagecoach Trl, Gordon, TX, 76453 offers $2,966/mo rent that, after a $2,325/mo payment. Total monthly income is $2,966/mo. Return on cash invested measures 15.63% in year one, and rental yield stands at 7.49% at a $475,000 entry. Equity gained on principal adds $3,065/yr while 5% annual appreciation compounds into $131,234 by year five. Five-year ROI records 81.52% and total cumulative return in cash reaches $128,371. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,966/mo property income versus a $2,325/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2009
1.63 Acres lot
$N/A/sqft
$1,800 annually HOA
Date | Event | Price |
|---|---|---|
| 2024-10-06 | Listed for sale | $475,000 |
| 2024-07-16 | Listing removed | N/A |
| 2024-03-15 | Listed for sale | $474,999 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-10-23 | $5852.57 | -10.35% | $418,830 | N/A |
| 2022-10-23 | $6528.58 | 16.23% | $418,830 | 19.54% |
| 2021-10-23 | $5617.18 | -5.47% | $350,380 | 0.27% |
Listed by: Jeremy Smith • eXp Realty LLC
Mls Name: NTREIS
Mls ID: #20737592
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.
