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 4765 Compass Way, Bluff Dale, TX, 76433 offers $4,590/mo rent that, after a $4,331/mo payment. Total monthly income is $4,590/mo. Return on cash invested measures 12.94% in year one, and rental yield stands at 6.22% at a $884,900 entry. Equity gained on principal adds $5,710/yr while 5% annual appreciation compounds into $244,482 by year five. Five-year ROI records 66.7% and total cumulative return in cash reaches $194,171. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $4,590/mo property income versus a $4,331/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2011
5.01 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 |
|---|---|---|
| 2025-01-07 | Listed for sale | $884,900 |
| 2024-12-12 | Listing removed | $885,000 |
| 2024-06-04 | Listed for sale | $889,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | N/A | N/A | $661,810 | 7.61% |
| 2023-02-13 | $4955.99 | -18.50% | $615,030 | 24.06% |
| 2022-02-13 | $6081.27 | 7.20% | $495,750 | 17.33% |
Listed by: Ben Tackett • Monument Realty
Mls Name: NTREIS
Mls ID: #20810793
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.
