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 Bardwell at 501 E Sycamore St, Bardwell, TX, 75101 generates $917/mo in rent and, after a $587/mo payment, leaves $64/mo in cash flow. Total monthly income is $917/mo, and annual cash flow is $768/yr on $39,778 invested. Return on cash invested sits at 21.84% in year one, and rental yield is 9.17% on a $119,995 entry. Equity gained on principal adds $774/yr, while 5% annual appreciation builds toward $33,152 over five years. Five-year ROI reaches 114.53% and total cumulative return in cash sums $45,558. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $917/mo property income rather than buyer’s personal income.
Single Family
Built in 1984
10,497 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 75101, Bardwell, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | |
| Owner Occupied HU | |
| Renter Occupied HU | |
| Vacant Housing Units | |
| Median Home Value | |
| Average Home Value |
Residential
1
Single Family
1
Multi-Family
0
Businesses
12
Date | Event | Price |
|---|---|---|
| 2025-01-11 | Listed for sale | $119,995 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Myron Bodie • Vylla Home
Mls Name: NTREIS
Mls ID: #20814463
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.
