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 Ferris at 301 Shaw Creek Blvd, Ferris, TX, 75125 generates $2,580/mo in rent and, after a $1,336/mo payment, leaves $639/mo in cash flow. Total monthly income is $2,580/mo, and annual cash flow is $7,669/yr on $90,466 invested. Return on cash invested sits at 28.39% in year one, and rental yield is 11.34% on a $272,900 entry. Equity gained on principal adds $1,761/yr, while 5% annual appreciation builds toward $75,397 over five years. Five-year ROI reaches 149.56% and total cumulative return in cash sums $135,300. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,580/mo property income rather than buyer’s personal income.
Single Family
Built in 2024
5,623 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 75125, Ferris, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,181 (100%) |
| Owner Occupied HU | 2,372 (74.6%) |
| Renter Occupied HU | 633 (19.9%) |
| Vacant Housing Units | 176 ( 5.5%) |
| Median Home Value | $250,492 |
| Average Home Value | $274,762 |
Residential
3,036
Single Family
3,029
Multi-Family
7
Businesses
213
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: Mona Hill • LGI Homes
Mls Name: NTREIS
Mls ID: #21131751
