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 Dublin at 503 Laurel St, Dublin, TX, 76446 priced at $125,000 converts $764/mo rent into after a $612/mo obligation. Total monthly income equals $764/mo. Return on cash invested prints 16.29% in year one, and rental yield reads 7.33% against a $125,000 entry. Equity gained on principal adds $807/yr, while 5% annual appreciation compiles into $34,535 by year five. Five-year ROI reaches 84.63% and total cumulative return in cash sums $35,069. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $764/mo property income covering a $612/mo payment, not borrower’s personal income.
Single Family
Built in 1900
1.09 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76446, Dublin, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,854 (100%) |
| Owner Occupied HU | 2,376 (61.7%) |
| Renter Occupied HU | 856 (22.2%) |
| Vacant Housing Units | 622 (16.1%) |
| Median Home Value | $274,615 |
| Average Home Value | $333,359 |
Residential
3,594
Single Family
3,570
Multi-Family
24
Businesses
329
Date | Event | Price |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Tara Morris • Cogburn Real Estate
Mls Name: NTREIS
Mls ID: #21076385
