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 Gordon at 308 Abilene St, Gordon, TX, 76453 offers $2,804/mo rent that, after a $977/mo payment, leaves $1,384/mo cash flow. Total monthly income is $2,804/mo, and annual cash flow is $16,613/yr on $66,187 cash. Return on cash invested measures 45.01% in year one, and rental yield stands at 16.85% at a $199,660 entry. Equity gained on principal adds $1,288/yr while 5% annual appreciation compounds into $55,162 by year five. Five-year ROI records 238.7% and total cumulative return in cash reaches $157,989. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,804/mo property income versus a $977/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 1981
1 Acres lot
$N/A/sqft
No HOA
Date | Event | Price |
|---|---|---|
| 2025-08-02 | Listing removed | $449,000 |
| 2025-03-03 | Price change | $449,000 |
| 2024-09-30 | Listed for sale | $625,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-09 | $1995.63 | 11.17% | $199,660 | 38.65% |
| 2023-10-09 | $1795.09 | -30.24% | $144,000 | N/A |
| 2022-10-09 | $2573.15 | 6.67% | $144,000 | 9.53% |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
