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 Stephenville at 504 Rowland St, Stephenville, TX, 76401 with 5% annual appreciation on a $308,500 basis while $3,126/mo rent supports operations. Total monthly income totals $3,126/mo and a $1,510/mo payment preserves $932/mo for cash returns. Annual cash flow comes to $11,186/yr on $102,268 deployed, and return on cash invested reaches 30.85% in year one. Equity gained on principal adds $1,991/yr, and five-year appreciation sums $85,233 alongside rental yield of 12.16%. Five-year ROI measures 162.74% and total cumulative return in cash totals $166,433.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $3,126/mo property income versus a $1,510/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 1983
0.29 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76401, Stephenville, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,869 (100%) |
| Owner Occupied HU | 6,585 (47.5%) |
| Renter Occupied HU | 5,603 (40.4%) |
| Vacant Housing Units | 1,681 (12.1%) |
| Median Home Value | $287,815 |
| Average Home Value | $397,085 |
Residential
12,970
Single Family
12,078
Multi-Family
892
Businesses
1,377
Date | Event | Price |
|---|---|---|
| 2024-08-14 | Price change | $308,500 |
| 2024-08-01 | Listed for sale | $315,000 |
| 2018-01-19 | Listing removed | $1,450 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-15 | $2121.55 | -20.51% | $201,360 | 13.67% |
| 2022-08-15 | $2669.02 | -1.63% | $177,140 | 21.63% |
| 2021-08-15 | $2713.17 | 8.50% | $145,640 | 10.45% |
Listed by: Jessica Rojas • Jason Mitchell Real Estate
Mls Name: NTREIS
Mls ID: #20690510
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.
