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 Fayetteville at 400 W Main St, Fayetteville, TX, 78940 generates $1,921/mo in rent, after a $1,953/mo payment. Total monthly income is $1,921/mo. Return on cash invested sits at 11.59% in year one, and rental yield is 5.78% on a $399,000 entry. Equity gained on principal adds $2,575/yr, while 5% annual appreciation builds toward $110,236 over five years. Five-year ROI reaches 59.47% and total cumulative return in cash sums $78,662. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,921/mo property income rather than buyer’s personal income.
Single Family
Built in 1900
2.28 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 78940, Fayetteville, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,360 (100%) |
| Owner Occupied HU | 844 (62.1%) |
| Renter Occupied HU | 156 (11.5%) |
| Vacant Housing Units | 360 (26.5%) |
| Median Home Value | $350,625 |
| Average Home Value | $470,216 |
Residential
1,135
Single Family
1,135
Multi-Family
0
Businesses
83
Date | Event | Price |
|---|---|---|
| 2024-12-13 | Listed for sale | $399,000 |
| 2016-02-21 | Listing removed | $189,900 |
| 2015-09-02 | Listed for sale | $189,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-12 | N/A | N/A | $281,507 | 10.00% |
| 2023-02-12 | $2165.13 | -33.72% | $255,915 | 10.00% |
| 2022-02-12 | $3266.51 | -0.82% | $232,650 | 12.49% |
Listed by: Lilla Blackburn • Round Top Real Estate
Mls Name: HAR
Mls Provider:
Mls ID: #22191136
Disclaimer: Copyright 2025, Houston REALTORS Information Service, Inc. The information provided is exclusively for consumers 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.
