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 Gatesville at 304 Gateway Cir, Gatesville, TX, 76528 at $270,000 posts ROI 20.63% with $54/mo cash flow from $1,974/mo rent. Total monthly income equals $1,974/mo, and annual cash flow records $642/yr on $89,505 to close. Return on cash invested measures 20.63% and rental yield reads 8.77% at the current $270,000. Equity gained on principal adds $1,742/yr, and 5% annual appreciation supports $74,596 by year five. Five-year ROI prints 107.93% and total cumulative return in cash totals $96,601.
You can finance with Ziffy Mortgage’s DSCR loan, which relies on $1,974/mo property income rather than your personal income records (W2s, Paystubs, and Tax returns).
Single Family
Built in 1989
0.34 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76528, Gatesville, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 8,001 (100%) |
| Owner Occupied HU | 4,906 (61.3%) |
| Renter Occupied HU | 2,134 (26.7%) |
| Vacant Housing Units | 961 (12.0%) |
| Median Home Value | $263,559 |
| Average Home Value | $325,265 |
Residential
7,502
Single Family
7,326
Multi-Family
176
Businesses
555
Date | Event | Price |
|---|---|---|
| 2024-12-09 | Price change | $270,000 |
| 2024-10-20 | Price change | $285,000 |
| 2024-09-30 | Price change | $294,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $2828.60 | N/A | $194,926 | 10.00% |
| 2023-02-13 | N/A | N/A | $177,205 | 10.00% |
| 2022-02-13 | $2835.25 | -0.02% | $161,095 | 10.00% |
Listed by: Alisa Gregory • Gold Key Real Estate
Mls Name: Central Texas MLS
Mls Provider:
Mls ID: #553329
Disclaimer: Listing and property data is from an Internet Data Exchange (IDX) provided by the Central Texas MLS. Some properties which appear for sale on the website may no longer be available because they are for instance, under contract, sold or are no longer being offered for sale. 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. Copyright 2025 Central Texas MLS, All Rights Reserved.
