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 Boyd at 413 Edgewood Ter, Boyd, TX, 76023 with 5% annual appreciation on a $325,000 basis while $4,002/mo rent supports operations. Total monthly income totals $4,002/mo and a $1,591/mo payment preserves $1,616/mo for cash returns. Annual cash flow comes to $19,387/yr on $107,738 deployed, and return on cash invested reaches 37.9% in year one. Equity gained on principal adds $2,097/yr, and five-year appreciation sums $89,792 alongside rental yield of 14.78%. Five-year ROI measures 200.86% and total cumulative return in cash totals $216,397.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $4,002/mo property income versus a $1,591/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 1998
0.35 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76023, Boyd, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,299 (100%) |
| Owner Occupied HU | 2,496 (75.7%) |
| Renter Occupied HU | 604 (18.3%) |
| Vacant Housing Units | 199 ( 6.0%) |
| Median Home Value | $354,418 |
| Average Home Value | $453,359 |
Residential
2,978
Single Family
2,978
Multi-Family
0
Businesses
261
Date | Event | Price |
|---|---|---|
| 2024-08-01 | Price change | $325,000 |
| 2024-07-18 | Price change | $330,000 |
| 2024-07-04 | Price change | $335,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-13 | $6295.15 | N/A | $339,328 | 23.78% |
| 2022-08-13 | N/A | N/A | $274,129 | 16.10% |
| 2021-08-13 | $5254.07 | 18.04% | $236,110 | 18.04% |
Listed by: Anyiesa Johnson • Opendoor Brokerage, LLC
Mls Name: NTREIS
Mls ID: #20509411
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.
