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 Ferris at 409 Campus St, Ferris, TX, 75125 listed at $115,904 pairs $1,254/mo rent with a $567/mo payment to leave $399/mo cash flow. Total monthly income runs $1,254/mo, and annual cash flow reaches $4,791/yr on $38,422 cash to close. Return on cash invested measures 32.38% in year one, and rental yield registers 12.98% at a $115,904 basis. Equity gained on principal adds $748/yr, and annual property appreciation at 5% supports $32,022 by year five. Five-year ROI tracks 171.35% and total cumulative return in cash totals $65,837. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $1,254/mo property income relative to a $567/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1930
0.28 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 75125, Ferris, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,181 (100%) |
| Owner Occupied HU | 2,372 (74.6%) |
| Renter Occupied HU | 633 (19.9%) |
| Vacant Housing Units | 176 ( 5.5%) |
| Median Home Value | $250,492 |
| Average Home Value | $274,762 |
Residential
3,036
Single Family
3,029
Multi-Family
7
Businesses
213
Date | Event | Price |
|---|---|---|
| 2025-06-26 | Listing removed | N/A |
| 2025-06-04 | Listed for sale | $115,000 |
| 2024-11-29 | Listing removed | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-12 | $2293.83 | 8.92% | $115,904 | 6.78% |
| 2023-10-12 | $2106.05 | -11.06% | $108,541 | 6.43% |
| 2022-10-12 | $2367.93 | N/A | $101,982 | 30.26% |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
