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 Rising Star at 503 W College St, Rising Star, TX, 76471 with 5% annual appreciation on a $175,000 basis while $1,320/mo rent supports operations. Total monthly income totals $1,320/mo and a $857/mo payment preserves $75/mo for cash returns. Annual cash flow comes to $901/yr on $58,013 deployed, and return on cash invested reaches 21.46% in year one. Equity gained on principal adds $1,129/yr, and five-year appreciation sums $48,349 alongside rental yield of 9.05%. Five-year ROI measures 112.48% and total cumulative return in cash totals $65,251.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $1,320/mo property income versus a $857/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 1980
0.33 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76471, Rising Star, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,082 (100%) |
| Owner Occupied HU | 648 (59.9%) |
| Renter Occupied HU | 172 (15.9%) |
| Vacant Housing Units | 262 (24.2%) |
| Median Home Value | $195,703 |
| Average Home Value | $260,544 |
Residential
632
Single Family
632
Multi-Family
0
Businesses
55
Date | Event | Price |
|---|---|---|
| 2025-04-17 | Listed for sale | $175,000 |
| 2014-02-24 | Listing removed | $115,000 |
| 2013-11-19 | Listed for sale | $115,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-17 | N/A | N/A | $150,990 | 5.88% |
| 2023-04-17 | N/A | N/A | $142,600 | -0.05% |
| 2022-04-17 | N/A | N/A | $142,670 | 68.12% |
Listed by: Ashton Hinton • Coldwell Banker - Mark Campbell & Assc
Mls Name: NTREIS
Mls ID: #20904614
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.
