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 Bluff Dale at 31185 Us Highway 377 N, Bluff Dale, TX, 76433 generates $4,320/mo in rent, after a $3,010/mo payment. Total monthly income is $4,320/mo. Return on cash invested sits at 19.74% in year one, and rental yield is 8.43% on a $615,000 entry. Equity gained on principal adds $3,969/yr, while 5% annual appreciation builds toward $169,913 over five years. Five-year ROI reaches 103.14% and total cumulative return in cash sums $208,697. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $4,320/mo property income rather than buyer’s personal income.
Single Family
Built in 2016
2 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76433, Bluff Dale, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,035 (100%) |
| Owner Occupied HU | 746 (72.1%) |
| Renter Occupied HU | 155 (15.0%) |
| Vacant Housing Units | 134 (12.9%) |
| Median Home Value | $411,111 |
| Average Home Value | $523,616 |
Residential
841
Single Family
841
Multi-Family
0
Businesses
42
Date | Event | Price |
|---|---|---|
| 2025-01-19 | Listed for sale | $615,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Carri Tuggle • Keller Williams Brazos West
Mls Name: NTREIS
Mls ID: #20821142
Disclaimer: 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.
