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 Zephyr at 5055 County Road 259, Zephyr, TX, 76890 listed at $224,000 pairs $2,302/mo rent with a $1,096/mo payment to leave $709/mo cash flow. Total monthly income runs $2,302/mo, and annual cash flow reaches $8,514/yr on $74,256 cash to close. Return on cash invested measures 31.37% in year one, and rental yield registers 12.33% at a $224,000 basis. Equity gained on principal adds $1,445/yr, and annual property appreciation at 5% supports $61,887 by year five. Five-year ROI tracks 165.57% and total cumulative return in cash totals $122,947. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,302/mo property income relative to a $1,096/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in N/A
6.78 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76890, Zephyr, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 469 (100%) |
| Owner Occupied HU | 296 (63.1%) |
| Renter Occupied HU | 36 ( 7.7%) |
| Vacant Housing Units | 137 (29.2%) |
| Median Home Value | $314,754 |
| Average Home Value | $403,784 |
Residential
377
Single Family
377
Multi-Family
0
Businesses
18
Date | Event | Price |
|---|---|---|
| 2024-10-09 | Listed for sale | $224,000 |
| 2024-08-24 | Listing removed | $225,000 |
| 2024-08-23 | Listed for sale | $225,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-10-14 | N/A | N/A | $115,240 | 10.00% |
| 2022-10-14 | $794.70 | N/A | $104,764 | 10.00% |
| 2021-10-14 | N/A | N/A | $95,240 | 10.00% |
Listed by: Becky Russell • BerkshireHathaway HomeServices Moseley Real Estate
Mls Name: NTREIS
Mls ID: #20736411
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.
