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 Wilmer at 315 Johnson St, Wilmer, TX, 75172 earns $92/mo cash flow from $981/mo rent with a $612/mo payment. Total monthly income totals $981/mo, and annual cash flow totals $1,103/yr on $41,438 capital. ROI tracks 22.57% on current figures, and rental yield reads 9.42% at a $125,000 purchase. Equity gained on principal adds $807/yr, and 5% annual appreciation supports $34,535 over five years. Five-year ROI reaches 118.34% and total cumulative return in cash sums $49,037. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $981/mo property income instead of your personal income.
Single Family
Built in 1953
7,797 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 75172, Wilmer, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,928 (100%) |
| Owner Occupied HU | 1,059 (54.9%) |
| Renter Occupied HU | 735 (38.1%) |
| Vacant Housing Units | 134 ( 7.0%) |
| Median Home Value | $140,132 |
| Average Home Value | $168,730 |
Residential
2,278
Single Family
1,106
Multi-Family
1,172
Businesses
150
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: Chelsea DeMayo • Lewis Real Estate Group
Mls Name: NTREIS
Mls ID: #21082603
