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 Terrell at 410 Bethlehem St, Terrell, TX, 75160 generates $1,002/mo in rent and, after a $612/mo payment, leaves $113/mo in cash flow. Total monthly income is $1,002/mo, and annual cash flow is $1,355/yr on $41,438 invested. Return on cash invested sits at 23.18% in year one, and rental yield is 9.62% on a $125,000 entry. Equity gained on principal adds $807/yr, while 5% annual appreciation builds toward $34,535 over five years. Five-year ROI reaches 121.58% and total cumulative return in cash sums $50,381. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,002/mo property income rather than buyer’s personal income.
Single Family
Built in 1982
7,579 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 75160, Terrell, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,701 (100%) |
| Owner Occupied HU | 6,339 (59.2%) |
| Renter Occupied HU | 3,563 (33.3%) |
| Vacant Housing Units | 799 ( 7.5%) |
| Median Home Value | $313,227 |
| Average Home Value | $338,221 |
Residential
10,259
Single Family
8,530
Multi-Family
1,729
Businesses
1,261
Date | Event | Price |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Kesha Hall • LPT Realty, LLC
Mls Name: NTREIS
Mls ID: #21036077
