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 Stephenville at 280 W Walnut St, Stephenville, TX, 76401 priced at $120,000 pairs $943/mo rent with $90/mo cash flow after a $587/mo payment. Total monthly income equals $943/mo, and annual cash flow comes to $1,080/yr on $39,780 invested. Return on cash invested is 22.62% in year one, and rental yield stands at 9.43% on a $120,000 basis. Equity gained on principal adds $774/yr, and 5% annual appreciation accumulates to $33,154 by year five. Five-year ROI measures 118.6% and total cumulative return in cash reaches $47,179. For financing, Ziffy Mortgage’s DSCR program evaluates $943/mo property income against a $587/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1940
5,227 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76401, Stephenville, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,869 (100%) |
| Owner Occupied HU | 6,585 (47.5%) |
| Renter Occupied HU | 5,603 (40.4%) |
| Vacant Housing Units | 1,681 (12.1%) |
| Median Home Value | $287,815 |
| Average Home Value | $397,085 |
Residential
12,970
Single Family
12,078
Multi-Family
892
Businesses
1,377
Date | Event | Price |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-13 | $1704.33 | 382.76% | $97,950 | N/A |
| 2023-06-13 | $353.04 | -9.78% | $97,950 | 13.41% |
| 2022-06-13 | $391.31 | 0.82% | $86,370 | 53.41% |
Listed by: Cheyanne Wilson • Ebby Halliday Realtors
Mls Name: NTREIS
Mls ID: #20956108
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.
