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 Canyon at 25501 Adkisson Rd, Canyon, TX, 79015 generates $2,108/mo in rent and, after a $954/mo payment, leaves $722/mo in cash flow. Total monthly income is $2,108/mo, and annual cash flow is $8,661/yr on $64,643 invested. Return on cash invested sits at 33.31% in year one, and rental yield is 12.97% on a $195,000 entry. Equity gained on principal adds $1,258/yr, while 5% annual appreciation builds toward $53,875 over five years. Five-year ROI reaches 175.91% and total cumulative return in cash sums $113,710. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,108/mo property income rather than buyer’s personal income.
Single Family
Built in 1961
2 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 79015, Canyon, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,282 (100%) |
| Owner Occupied HU | 5,918 (57.6%) |
| Renter Occupied HU | 3,256 (31.7%) |
| Vacant Housing Units | 1,108 (10.8%) |
| Median Home Value | $368,175 |
| Average Home Value | $412,640 |
Residential
9,529
Single Family
8,951
Multi-Family
578
Businesses
613
Date | Event | Price |
|---|---|---|
| 2024-09-03 | Listed for sale | $195,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-09-04 | $509.20 | -52.49% | $104,788 | 10.00% |
| 2022-09-04 | $1071.82 | -9.96% | $95,262 | 10.00% |
| 2021-09-04 | $1190.39 | N/A | $86,602 | 13.00% |
Listed by: Amarillo Team • RockOne Realty, LLC
Mls Name: AMMLS
Mls Provider:
Mls ID: #24-7523
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.
