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 Fayetteville at 3020 E State Highway 159, Fayetteville, TX, 78940 listed at $210,000 pairs $1,741/mo rent with a $1,028/mo payment to leave $248/mo cash flow. Total monthly income runs $1,741/mo, and annual cash flow reaches $2,970/yr on $69,615 cash to close. Return on cash invested measures 24.18% in year one, and rental yield registers 9.95% at a $210,000 basis. Equity gained on principal adds $1,355/yr, and annual property appreciation at 5% supports $58,019 by year five. Five-year ROI tracks 126.96% and total cumulative return in cash totals $88,384. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $1,741/mo property income relative to a $1,028/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in N/A
0.28 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 78940, Fayetteville, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,360 (100%) |
| Owner Occupied HU | 844 (62.1%) |
| Renter Occupied HU | 156 (11.5%) |
| Vacant Housing Units | 360 (26.5%) |
| Median Home Value | $350,625 |
| Average Home Value | $470,216 |
Residential
1,135
Single Family
1,135
Multi-Family
0
Businesses
83
Date | Event | Price |
|---|---|---|
| 2024-10-18 | Price change | $210,000 |
| 2024-09-19 | Listed for sale | $230,000 |
| 2018-11-02 | Listing removed | $95,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-12 | N/A | N/A | $107,073 | 10.00% |
| 2023-02-12 | $423.24 | -56.24% | $97,339 | 10.00% |
| 2022-02-12 | $967.09 | -13.42% | $88,490 | 5.65% |
Listed by: Carla Cain • Lone Star Luxe Real Estate, LLC
Mls Name: HAR
Mls Provider:
Mls ID: #88881258
Disclaimer: Copyright 2025, Houston REALTORS Information Service, Inc. The information provided is exclusively for consumers 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.
