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% |
Rental property for sale in Purdon at 3625 NW County Road 3127, Purdon, TX, 76679 generates $2,179/mo in rent and, after a $563/mo payment, leaves $1,361/mo in cash flow. Total monthly income is $2,179/mo, and annual cash flow is $16,333/yr on $38,123 invested. Return on cash invested sits at 62.75% in year one, and rental yield is 22.74% on a $115,000 entry. Equity gained on principal adds $742/yr, while 5% annual appreciation builds toward $31,772 over five years. Five-year ROI reaches 333.91% and total cumulative return in cash sums $127,293. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,179/mo property income rather than buyer’s personal income.
Single Family
Built in 1988
0.43 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76679, Purdon, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 769 (100%) |
| Owner Occupied HU | 503 (65.4%) |
| Renter Occupied HU | 147 (19.1%) |
| Vacant Housing Units | 119 (15.5%) |
| Median Home Value | $212,234 |
| Average Home Value | $286,610 |
Residential
638
Single Family
638
Multi-Family
0
Businesses
21
Date | Event | Price |
|---|---|---|
| 2024-12-01 | Price change | $115,000 |
| 2024-11-16 | Price change | $125,000 |
| 2024-09-30 | Listed for sale | $145,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | $1053.81 | 7.82% | $82,490 | 7.35% |
| 2023-12-27 | $977.38 | N/A | $76,840 | 47.34% |
| 2022-12-27 | N/A | N/A | $52,150 | 11.43% |
Listed by: Arielle McCallister • Easy Life Realty
Mls Name: NTREIS
Mls ID: #20667945
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.
