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 Bluff Dale at 3530 Jimmy Houston Way, Bluff Dale, TX, 76433 earns $669/mo cash flow from $4,320/mo rent with a $2,496/mo payment. Total monthly income totals $4,320/mo, and annual cash flow totals $8,027/yr on $167,790 capital. ROI tracks 24.84% on current figures, and rental yield reads 10.16% at a $510,000 purchase. Equity gained on principal adds $3,291/yr, and 5% annual appreciation supports $140,904 over five years. Five-year ROI reaches 130.55% and total cumulative return in cash sums $219,051. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $4,320/mo property income instead of your personal income.
Single Family
Built in 2025
2.14 Acres lot
$N/A/sqft
$295 annually HOA
Neighborhood data shown for ZIP Code: 76433, Bluff Dale, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,035 (100%) |
| Owner Occupied HU | 746 (72.1%) |
| Renter Occupied HU | 155 (15.0%) |
| Vacant Housing Units | 134 (12.9%) |
| Median Home Value | $411,111 |
| Average Home Value | $523,616 |
Residential
841
Single Family
841
Multi-Family
0
Businesses
42
Date | Event | Price |
|---|---|---|
| 2025-04-30 | Listed for sale | $510,000 |
| 2024-08-21 | Sold | N/A |
| 2024-07-31 | Pending sale | $45,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-30 | $827.32 | 1.62% | $66,340 | 3.33% |
| 2023-04-30 | $814.16 | 21.82% | $64,200 | 42.86% |
| 2022-04-30 | $668.35 | 25.23% | $44,940 | 31.25% |
Listed by: Paula Donaho • DONAHO REAL ESTATE GROUP
Mls Name: NTREIS
Mls ID: #20920007
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.
