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 Ferris at 491 Suffolk Dr, Ferris, TX, 75125 offers a 9.34% rental yield on a $332,900 purchase with $2,592/mo rent. Total monthly income registers $2,592/mo, and a $1,629/mo payment leaves $213/mo available for distribution. Annual cash flow reaches $2,551/yr on $110,356 to close, and return on cash invested stands at 22.22% in year one. Equity gained on principal adds $2,148/yr while 5% annual appreciation supports $91,974 over five years. Portfolio math shows five-year ROI at 116.51% and total cumulative return in cash at $128,577. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,592/mo property income against a $1,629/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2025
0.26 Acres lot
$N/A/sqft
$150 annually HOA
Neighborhood data shown for ZIP Code: 75125, Ferris, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,181 (100%) |
| Owner Occupied HU | 2,372 (74.6%) |
| Renter Occupied HU | 633 (19.9%) |
| Vacant Housing Units | 176 ( 5.5%) |
| Median Home Value | $250,492 |
| Average Home Value | $274,762 |
Residential
3,036
Single Family
3,029
Multi-Family
7
Businesses
213
Date | Event | Price |
|---|---|---|
| 2025-10-04 | Price change | $332,900 |
| 2025-07-17 | Listed for sale | $342,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: William Nelson • Century Communities
Mls Name: NTREIS
Mls ID: #21003309
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.
