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 328 Rowlan St, Wilmer, TX, 75172 offers a 13.95% rental yield on a $175,000 purchase with $2,034/mo rent. Total monthly income registers $2,034/mo, and a $857/mo payment leaves $789/mo available for distribution. Annual cash flow reaches $9,469/yr on $58,013 to close, and return on cash invested stands at 36.23% in year one. Equity gained on principal adds $1,129/yr while 5% annual appreciation supports $48,349 over five years. Portfolio math shows five-year ROI at 191.66% and total cumulative return in cash at $111,187. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,034/mo property income against a $857/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1955
0.52 Acres 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 |
|---|---|---|
| 2025-06-26 | Listed for sale | $175,000 |
| 2018-03-29 | Sold | N/A |
| 2018-03-23 | Listed for sale | $79,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
