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 Campbellton at 30 CR 405, Campbellton, TX, 78008 with 5% annual appreciation on a $299,999 basis while $2,644/mo rent supports operations. Total monthly income totals $2,644/mo and a $1,468/mo payment preserves $511/mo for cash returns. Annual cash flow comes to $6,132/yr on $99,450 deployed, and return on cash invested reaches 26.07% in year one. Equity gained on principal adds $1,936/yr, and five-year appreciation sums $82,884 alongside rental yield of 10.58%. Five-year ROI measures 137.1% and total cumulative return in cash totals $136,344.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,644/mo property income versus a $1,468/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 1985
2.50 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 78008, Campbellton, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 155 (100%) |
| Owner Occupied HU | 89 (57.4%) |
| Renter Occupied HU | 15 ( 9.7%) |
| Vacant Housing Units | 51 (32.9%) |
| Median Home Value | $330,208 |
| Average Home Value | $343,596 |
Residential
26
Single Family
26
Multi-Family
0
Businesses
13
Date | Event | Price |
|---|---|---|
| 2024-12-10 | Price change | $299,999 |
| 2024-11-21 | Price change | $324,000 |
| 2024-09-25 | Price change | $349,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-12 | N/A | N/A | $202,250 | 4.41% |
| 2023-02-12 | $944.83 | 0.58% | $193,700 | 7.83% |
| 2022-02-12 | $939.38 | -3.63% | $179,640 | 12.74% |
What's Special
Pull Down Storage,Access Only,Pull Down Stairs
Listed by: Donna Blue • Dowdy Real Estate, LLC
Mls Name: SABOR
Mls Provider:
Mls ID: #1647118
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.
