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 West at 406 N Harrison St, West, TX, 76691 listed at $100,000 pairs $800/mo rent with a $489/mo payment to leave $89/mo cash flow. Total monthly income runs $800/mo, and annual cash flow reaches $1,072/yr on $33,150 cash to close. Return on cash invested measures 23.14% in year one, and rental yield registers 9.6% at a $100,000 basis. Equity gained on principal adds $645/yr, and annual property appreciation at 5% supports $27,628 by year five. Five-year ROI tracks 121.5% and total cumulative return in cash totals $40,276. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $800/mo property income relative to a $489/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1910
7,997 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76691, West, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,894 (100%) |
| Owner Occupied HU | 2,109 (72.9%) |
| Renter Occupied HU | 569 (19.7%) |
| Vacant Housing Units | 216 ( 7.5%) |
| Median Home Value | $298,397 |
| Average Home Value | $355,776 |
Residential
2,793
Single Family
2,717
Multi-Family
76
Businesses
240
Date | Event | Price |
|---|---|---|
| 2024-08-06 | Listed for sale | $100,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | $1514.24 | 10.03% | $75,460 | 11.25% |
| 2023-12-27 | $1376.22 | 31.31% | $67,830 | 41.31% |
| 2022-12-27 | $1048.08 | -12.57% | $48,000 | N/A |
Listed by: Tracie DeBolt • Brixstone Real Estate
Mls Name: NTREIS
Mls ID: #20691927
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.
