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 Clifton at 514 N Avenue V, Clifton, TX, 76634 priced at $218,000 pairs $2,071/mo rent with $521/mo cash flow after a $1,067/mo payment. Total monthly income equals $2,071/mo, and annual cash flow comes to $6,249/yr on $72,267 invested. Return on cash invested is 28.56% in year one, and rental yield stands at 11.4% on a $218,000 basis. Equity gained on principal adds $1,407/yr, and 5% annual appreciation accumulates to $60,229 by year five. Five-year ROI measures 150.44% and total cumulative return in cash reaches $108,715. For financing, Ziffy Mortgage’s DSCR program evaluates $2,071/mo property income against a $1,067/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1977
9,975 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76634, Clifton, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,811 (100%) |
| Owner Occupied HU | 2,305 (60.5%) |
| Renter Occupied HU | 801 (21.0%) |
| Vacant Housing Units | 705 (18.5%) |
| Median Home Value | $206,472 |
| Average Home Value | $267,239 |
Residential
3,172
Single Family
3,155
Multi-Family
17
Businesses
325
Date | Event | Price |
|---|---|---|
| 2024-06-05 | Listed for sale | $218,000 |
| 2022-08-04 | Sold | N/A |
| 2019-02-28 | Listing removed | $114,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-16 | $2980.14 | -24.85% | $172,282 | -3.45% |
| 2022-08-16 | $3965.67 | 37.24% | $178,441 | 37.24% |
| 2021-08-16 | $2889.68 | 19.16% | $130,025 | 31.57% |
Listed by: Erin Warner • Keller Williams Brazos West
Mls Name: NTREIS
Mls ID: #20636974
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.
