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 Bluff Dale at 435 Anglers Point, Bluff Dale, TX, 76433 offers $3,055/mo rent that, after a $1,958/mo payment, leaves $186/mo cash flow. Total monthly income is $3,055/mo, and annual cash flow is $2,229/yr on $132,600 cash. Return on cash invested measures 21.59% in year one, and rental yield stands at 9.17% at a $399,999 entry. Equity gained on principal adds $2,581/yr while 5% annual appreciation compounds into $110,512 by year five. Five-year ROI records 113.15% and total cumulative return in cash reaches $150,039. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,055/mo property income versus a $1,958/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2018
1.01 Acres lot
$N/A/sqft
$295 annually HOA
Neighborhood data shown for ZIP Code: 76433, Bluff Dale, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,035 (100%) |
| Owner Occupied HU | 746 (72.1%) |
| Renter Occupied HU | 155 (15.0%) |
| Vacant Housing Units | 134 (12.9%) |
| Median Home Value | $411,111 |
| Average Home Value | $523,616 |
Residential
841
Single Family
841
Multi-Family
0
Businesses
42
Date | Event | Price |
|---|---|---|
| 2025-07-25 | Listed for sale | $399,999 |
| 2021-02-22 | Sold | N/A |
| 2021-02-17 | Pending sale | $300,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-07-25 | $3455.23 | 2.43% | $370,700 | 3.15% |
| 2023-07-25 | $3373.33 | -18.02% | $359,380 | 9.14% |
| 2022-07-25 | $4115.01 | -6.94% | $329,270 | 16.07% |
Listed by: Jeff Hornischer • Pioneer DFW Realty, LLC
Mls Name: NTREIS
Mls ID: #21012430
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.
