








A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |


Total monthly income runs $4,493/mo, and a $9,667/mo payment. Purchase price stands at $1,975,000, and rental yield measures 2.73% with $4,493/mo rent. Return on cash invested shows 2.28% in year one, and 5% annual appreciation builds toward $545,656 over five years. Five-year ROI reaches 9.52% and total cumulative return in cash records $60,906. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $4,493/mo property income covering a $9,667/mo payment rather than investor’s personal income.
Single Family
Built in 2022
1.60 Acres lot
$N/A/sqft
$1,125 annually HOA
Neighborhood data shown for ZIP Code: 76475, Strawn, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 861 (100%) |
| Owner Occupied HU | 305 (35.4%) |
| Renter Occupied HU | 98 (11.4%) |
| Vacant Housing Units | 458 (53.2%) |
| Median Home Value | $148,958 |
| Average Home Value | $259,541 |
Residential
233
Single Family
233
Multi-Family
0
Businesses
52
Date | Event | Price |
|---|---|---|
| 2024-11-21 | Listed for sale | $1,975,000 |
| 2024-10-05 | Listing removed | $199,000 |
| 2024-10-02 | Listed for sale | $199,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-11 | $1554.66 | 16.03% | $113,840 | 33.65% |
| 2023-02-11 | $1339.93 | 116.46% | $85,180 | 138.93% |
| 2022-02-11 | $619.03 | -58.99% | $35,650 | -52.70% |



Listed by: Beau Hill • Direct Real Estate
Mls Name: NTREIS
Mls ID: #20783390
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.