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 Maypearl at 280 Dawson Rd #P, Maypearl, TX, 76064 generates $4,560/mo in rent and, after a $2,888/mo payment, leaves $364/mo in cash flow. Total monthly income is $4,560/mo, and annual cash flow is $4,370/yr on $194,110 invested. Return on cash invested sits at 22.31% in year one, and rental yield is 9.27% on a $590,000 entry. Equity gained on principal adds $3,807/yr, while 5% annual appreciation builds toward $163,006 over five years. Five-year ROI reaches 116.94% and total cumulative return in cash sums $226,984. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $4,560/mo property income rather than buyer’s personal income.
Single Family
Built in 2008
4.27 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76064, Maypearl, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 702 (100%) |
| Owner Occupied HU | 553 (78.8%) |
| Renter Occupied HU | 128 (18.2%) |
| Vacant Housing Units | 21 ( 3.0%) |
| Median Home Value | $450,342 |
| Average Home Value | $489,259 |
Residential
413
Single Family
413
Multi-Family
0
Businesses
61
Date | Event | Price |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Eric Janszen • Keller Williams Realty
Mls Name: NTREIS
Mls ID: #20801077
