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 Dawson at 4440 NW County Road 3207, Dawson, TX, 76639 listed at $220,000 pairs $2,602/mo rent with a $1,077/mo payment to leave $1,037/mo cash flow. Total monthly income runs $2,602/mo, and annual cash flow reaches $12,448/yr on $72,930 cash to close. Return on cash invested measures 36.98% in year one, and rental yield registers 14.19% at a $220,000 basis. Equity gained on principal adds $1,420/yr, and annual property appreciation at 5% supports $60,782 by year five. Five-year ROI tracks 195.62% and total cumulative return in cash totals $142,667. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,602/mo property income relative to a $1,077/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1983
8,041 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76639, Dawson, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 855 (100%) |
| Owner Occupied HU | 545 (63.7%) |
| Renter Occupied HU | 149 (17.4%) |
| Vacant Housing Units | 161 (18.8%) |
| Median Home Value | $154,500 |
| Average Home Value | $246,482 |
Residential
640
Single Family
640
Multi-Family
0
Businesses
34
Date | Event | Price |
|---|---|---|
| 2024-08-01 | Listing removed | N/A |
| 2024-02-01 | Price change | $199,990 |
| 2023-08-11 | Price change | $220,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-16 | $1817.75 | N/A | $119,660 | 50.40% |
| 2022-08-16 | N/A | N/A | $79,563 | 10.00% |
| 2021-08-16 | N/A | N/A | $72,330 | N/A |
Listed by: Katie Foley • LoKation Real Estate LLC
Mls Name: HAR
Mls Provider:
Mls ID: #20201136
Disclaimer: Copyright 2024, Houston REALTORS Information Service, Inc. The information provided is exclusively for consumers 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.
