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 Gordon at 520 Deer Trl, Gordon, TX, 76453 priced at $1,350,000 converts $1,903/mo rent into after a $6,608/mo obligation. Total monthly income equals $1,903/mo. Return on cash invested prints -0.75% in year one, and rental yield reads 1.69% against a $1,350,000 entry. Equity gained on principal adds $8,711/yr, while 5% annual appreciation compiles into $372,980 by year five. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $1,903/mo property income covering a $6,608/mo payment, not borrower’s personal income.
Apartment
Built in 1995
1.17 Acres lot
$N/A/sqft
No HOA
Date | Event | Price |
|---|---|---|
| 2025-04-22 | Listed for sale | $1,350,000 |
| 2020-07-13 | Sold | N/A |
| 2020-06-07 | Pending sale | $365,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-23 | $8792.17 | 44.05% | $520,850 | 21.16% |
| 2023-04-23 | $6103.74 | -10.11% | $429,890 | N/A |
| 2022-04-23 | $6790.58 | 14.55% | $429,890 | 25.89% |
Listed by: Makenzi Edwards • eXp Realty LLC
Mls Name: NTREIS
Mls ID: #20909915
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.
