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 Dawson at 504 S Tyler Ave, Dawson, TX, 76639 at $120,000 posts ROI 20.65% with $25/mo cash flow from $935/mo rent. Total monthly income equals $935/mo, and annual cash flow records $294/yr on $39,780 to close. Return on cash invested measures 20.65% and rental yield reads 9.35% at the current $120,000. Equity gained on principal adds $774/yr, and 5% annual appreciation supports $33,154 by year five. Five-year ROI prints 108.74% and total cumulative return in cash totals $43,255.
You can finance with Ziffy Mortgage’s DSCR loan, which relies on $935/mo property income rather than your personal income records (W2s, Paystubs, and Tax returns).
Single Family
Built in 2006
0.25 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76639, Dawson, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 855 (100%) |
| Owner Occupied HU | 545 (63.7%) |
| Renter Occupied HU | 149 (17.4%) |
| Vacant Housing Units | 161 (18.8%) |
| Median Home Value | $154,500 |
| Average Home Value | $246,482 |
Residential
640
Single Family
640
Multi-Family
0
Businesses
34
Date | Event | Price |
|---|---|---|
| 2025-06-18 | Listed for sale | $120,000 |
| 2020-09-10 | Sold | N/A |
| 2020-07-22 | Pending sale | $75,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-18 | $2682.12 | 10.42% | $146,540 | 10.39% |
| 2023-06-18 | $2429.06 | N/A | $132,750 | 13.93% |
| 2022-06-18 | N/A | N/A | $116,520 | 40.44% |
Listed by: Raymond Wiggins • UCRE Heart of Texas Land & Home
Mls Name: NTREIS
Mls ID: #20964688
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.
