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 275 Dairy Farm, Gordon, TX, 76453 listed at $439,000 pairs $3,306/mo rent with a $2,149/mo payment to leave $184/mo cash flow. Total monthly income runs $3,306/mo, and annual cash flow reaches $2,207/yr on $145,529 cash to close. Return on cash invested measures 21.43% in year one, and rental yield registers 9.04% at a $439,000 basis. Equity gained on principal adds $2,833/yr, and annual property appreciation at 5% supports $121,288 by year five. Five-year ROI tracks 112.17% and total cumulative return in cash totals $163,244. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,306/mo property income relative to a $2,149/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2024
0.56 Acres lot
$N/A/sqft
No HOA
Date | Event | Price |
|---|---|---|
| 2024-09-30 | Price change | $439,000 |
| 2024-07-19 | Price change | $455,000 |
| 2024-06-22 | Price change | $459,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Justin Scrivner • The Property Shop
Mls Name: NTREIS
Mls ID: #20568875
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.
