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 Zephyr at 3200 Fm 590 N, Zephyr, TX, 76890 uses $84,533 cash to close to unlock $177/yr annual cash flow and $15/mo monthly cash flow. Total monthly income runs $1,828/mo, and a $1,248/mo payment keeps the spread at $15/mo. Purchase price stands at $255,000, and rental yield measures 8.6% with $1,828/mo rent. Return on cash invested shows 20.12% in year one, and 5% annual appreciation builds toward $70,452 over five years. Five-year ROI reaches 105.19% and total cumulative return in cash records $88,916. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $1,828/mo property income covering a $1,248/mo payment rather than investor’s personal income.
Manufactured
Built in 2001
6.10 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76890, Zephyr, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 469 (100%) |
| Owner Occupied HU | 296 (63.1%) |
| Renter Occupied HU | 36 ( 7.7%) |
| Vacant Housing Units | 137 (29.2%) |
| Median Home Value | $314,754 |
| Average Home Value | $403,784 |
Residential
377
Single Family
377
Multi-Family
0
Businesses
18
Date | Event | Price |
|---|---|---|
| 2024-10-08 | Price change | $255,000 |
| 2024-07-31 | Price change | $265,000 |
| 2024-07-03 | Price change | $275,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-10-14 | $406.51 | -47.22% | $136,406 | 10.00% |
| 2022-10-14 | $770.22 | N/A | $124,005 | 10.00% |
| 2021-10-14 | N/A | N/A | $112,732 | 10.00% |
Listed by: Kimon Faubion • Coldwell Banker - Mark Campbell & Assc
Mls Name: NTREIS
Mls ID: #20640588
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.
