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 Gordon at 396 Chism Trl, Gordon, TX, 76453 generates $1,471/mo in rent, after a $1,762/mo payment. Total monthly income is $1,471/mo. Return on cash invested sits at 8.96% in year one, and rental yield is 4.9% on a $359,900 entry. Equity gained on principal adds $2,322/yr, while 5% annual appreciation builds toward $99,434 over five years. Five-year ROI reaches 45.35% and total cumulative return in cash sums $54,110. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,471/mo property income rather than buyer’s personal income.
Single Family
Built in N/A
0.37 Acres lot
$N/A/sqft
No HOA
Date | Event | Price |
|---|---|---|
| 2024-10-08 | Price change | $359,900 |
| 2024-08-29 | Price change | $365,000 |
| 2024-07-22 | Price change | $375,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-11-23 | N/A | N/A | $279,110 | 69.03% |
| 2023-11-23 | $2344.44 | -10.11% | $165,120 | N/A |
| 2022-11-23 | $2608.26 | 54.47% | $165,120 | 69.75% |
Listed by: Christy Dorr • Cornerstone Home and Ranch
Mls Name: NTREIS
Mls ID: #20624437
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.
