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 Gordon at 312 Cypress St, Gordon, TX, 76453 earns $30/mo cash flow from $1,808/mo rent with a $1,224/mo payment. Total monthly income totals $1,808/mo, and annual cash flow totals $358/yr on $82,875 capital. ROI tracks 20.34% on current figures, and rental yield reads 8.68% at a $250,000 purchase. Equity gained on principal adds $1,613/yr, and 5% annual appreciation supports $69,070 over five years. Five-year ROI reaches 106.38% and total cumulative return in cash sums $88,162. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $1,808/mo property income instead of your personal income.
Manufactured
Built in 2016
0.68 Acres lot
$N/A/sqft
No HOA
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: Jerry Moody • Keller Williams Lonestar DFW
Mls Name: NTREIS
Mls ID: #21072341
