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 De Leon at 408 E Ayers Ave, De Leon, TX, 76444 offers a 11.67% rental yield on a $205,000 purchase with $1,994/mo rent. Total monthly income registers $1,994/mo, and a $1,003/mo payment leaves $537/mo available for distribution. Annual cash flow reaches $6,439/yr on $67,958 to close, and return on cash invested stands at 29.38% in year one. Equity gained on principal adds $1,323/yr while 5% annual appreciation supports $56,638 over five years. Portfolio math shows five-year ROI at 154.89% and total cumulative return in cash at $105,258. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,994/mo property income against a $1,003/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1968
0.36 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76444, De Leon, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,821 (100%) |
| Owner Occupied HU | 1,183 (65.0%) |
| Renter Occupied HU | 331 (18.2%) |
| Vacant Housing Units | 307 (16.9%) |
| Median Home Value | $154,167 |
| Average Home Value | $253,586 |
Residential
1,632
Single Family
1,598
Multi-Family
34
Businesses
137
Date | Event | Price |
|---|---|---|
| 2024-07-14 | Price change | $205,000 |
| 2024-05-02 | Listed for sale | $215,000 |
| 2024-05-01 | Listing removed | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-15 | $632.45 | -18.27% | $55,687 | 9.99% |
| 2022-08-15 | $773.79 | -12.55% | $50,630 | 11.23% |
| 2021-08-15 | $884.85 | 10.52% | $45,518 | 10.00% |
Listed by: Brittany Elkins • Ebby Halliday Realtors
Mls Name: NTREIS
Mls ID: #20603911
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.
