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% |
Rental property for sale in Ferris at 514 Drake Dr, Ferris, TX, 75125 priced at $321,490 pairs $2,592/mo rent with $260/mo cash flow after a $1,574/mo payment. Total monthly income equals $2,592/mo, and annual cash flow comes to $3,114/yr on $106,574 invested. Return on cash invested is 22.83% in year one, and rental yield stands at 9.67% on a $321,490 basis. Equity gained on principal adds $2,075/yr, and 5% annual appreciation accumulates to $88,822 by year five. Five-year ROI measures 119.93% and total cumulative return in cash reaches $127,815. For financing, Ziffy Mortgage’s DSCR program evaluates $2,592/mo property income against a $1,574/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2025
5,749 sqft lot
$N/A/sqft
$550 annually HOA
Neighborhood data shown for ZIP Code: 75125, Ferris, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,181 (100%) |
| Owner Occupied HU | 2,372 (74.6%) |
| Renter Occupied HU | 633 (19.9%) |
| Vacant Housing Units | 176 ( 5.5%) |
| Median Home Value | $250,492 |
| Average Home Value | $274,762 |
Residential
3,036
Single Family
3,029
Multi-Family
7
Businesses
213
Date | Event | Price |
|---|---|---|
| 2025-04-07 | Listed for sale | $321,490 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Kim Reasor • Jeanette Anderson Real Estate
Mls Name: NTREIS
Mls ID: #20895163
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.
