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 Maypearl at 345 Ep Dawson Rd, Maypearl, TX, 76064 listed at $784,000 pairs $5,675/mo rent with a $3,837/mo payment to leave $100/mo cash flow. Total monthly income runs $5,675/mo, and annual cash flow reaches $1,202/yr on $257,936 cash to close. Return on cash invested measures 20.53% in year one, and rental yield registers 8.69% at a $784,000 basis. Equity gained on principal adds $5,059/yr, and annual property appreciation at 5% supports $216,605 by year five. Five-year ROI tracks 107.35% and total cumulative return in cash totals $276,888. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $5,675/mo property income relative to a $3,837/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2016
10.10 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76064, Maypearl, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 702 (100%) |
| Owner Occupied HU | 553 (78.8%) |
| Renter Occupied HU | 128 (18.2%) |
| Vacant Housing Units | 21 ( 3.0%) |
| Median Home Value | $450,342 |
| Average Home Value | $489,259 |
Residential
413
Single Family
413
Multi-Family
0
Businesses
61
Date | Event | Price |
|---|---|---|
| 2024-07-11 | Listed for sale | $784,000 |
| 2024-07-08 | Contingent | $789,000 |
| 2024-06-15 | Price change | $789,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $3553.81 | -15.01% | $336,452 | 9.97% |
| 2022-08-14 | $4181.43 | N/A | $305,960 | -18.09% |
| 2021-08-14 | N/A | N/A | $373,530 | 11.90% |
Listed by: Candace Luman • Prime Realty, LLC
Mls Name: NTREIS
Mls ID: #20618756
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.
