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 Bardwell at 303 Pecan St, Bardwell, TX, 75101 listed at $200,000 pairs $1,750/mo rent with a $979/mo payment to leave $328/mo cash flow. Total monthly income runs $1,750/mo, and annual cash flow reaches $3,932/yr on $66,300 cash to close. Return on cash invested measures 25.84% in year one, and rental yield registers 10.5% at a $200,000 basis. Equity gained on principal adds $1,291/yr, and annual property appreciation at 5% supports $55,256 by year five. Five-year ROI tracks 135.87% and total cumulative return in cash totals $90,080. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $1,750/mo property income relative to a $979/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1931
7,013 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 75101, Bardwell, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | |
| Owner Occupied HU | |
| Renter Occupied HU | |
| Vacant Housing Units | |
| Median Home Value | |
| Average Home Value |
Residential
1
Single Family
1
Multi-Family
0
Businesses
12
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: Shelia Lucas • Hopkins Realty & Assoc. LLC
Mls Name: NTREIS
Mls ID: #20940679
