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 Forreston at 504 Main St, Forreston, TX, 76041 earns $294/mo cash flow from $1,994/mo rent with a $1,170/mo payment. Total monthly income totals $1,994/mo, and annual cash flow totals $3,531/yr on $79,229 capital. ROI tracks 24.37% on current figures, and rental yield reads 10.01% at a $239,000 purchase. Equity gained on principal adds $1,542/yr, and 5% annual appreciation supports $66,031 over five years. Five-year ROI reaches 128% and total cumulative return in cash sums $101,412. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $1,994/mo property income instead of your personal income.
Single Family
Built in 1952
7,492 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76041, Forreston, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 175 (100%) |
| Owner Occupied HU | 125 (71.4%) |
| Renter Occupied HU | 28 (16.0%) |
| Vacant Housing Units | 22 (12.6%) |
| Median Home Value | $279,688 |
| Average Home Value | $354,720 |
Residential
83
Single Family
83
Multi-Family
0
Businesses
10
Date | Event | Price |
|---|---|---|
| 2025-03-18 | Listed for sale | $239,000 |
| 2018-01-24 | Listing removed | $64,000 |
| 2018-01-23 | Pending sale | $64,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-03-18 | $323.47 | 17.03% | $96,631 | 10.00% |
| 2023-03-18 | $276.40 | -65.48% | $87,846 | 10.00% |
| 2022-03-18 | $800.81 | N/A | $79,860 | 10.00% |
Listed by: Tracie Harrison • Ultima Real Estate
Mls Name: NTREIS
Mls ID: #20855457
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.
