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 Gordon at 4242 S Lakeview Dr, Gordon, TX, 76453 earns $239/mo cash flow from $3,778/mo rent with a $2,436/mo payment. Total monthly income totals $3,778/mo, and annual cash flow totals $2,863/yr on $165,013 capital. ROI tracks 21.64% on current figures, and rental yield reads 9.11% at a $497,777 purchase. Equity gained on principal adds $3,212/yr, and 5% annual appreciation supports $137,527 over five years. Five-year ROI reaches 113.35% and total cumulative return in cash sums $187,050. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,778/mo property income instead of your personal income.
Single Family
Built in 1981
1.90 Acres lot
$N/A/sqft
No HOA
Date | Event | Price |
|---|---|---|
| 2025-02-04 | Price change | $497,777 |
| 2024-12-17 | Listed for sale | $566,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $1540.74 | 2.26% | $566,660 | 83.60% |
| 2023-02-13 | $1506.71 | -39.66% | $308,630 | -1.34% |
| 2022-02-13 | $2497.24 | -3.33% | $312,810 | 75.61% |
Listed by: James Ryder • United Real Estate
Mls Name: NTREIS
Mls ID: #20798736
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.
