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 530 Aberdeen Dr, Ferris, TX, 75125 offers $2,592/mo rent that, after a $1,591/mo payment, leaves $281/mo cash flow. Total monthly income is $2,592/mo, and annual cash flow is $3,367/yr on $107,734 cash. Return on cash invested measures 23.03% in year one, and rental yield stands at 9.57% at a $324,990 entry. Equity gained on principal adds $2,097/yr while 5% annual appreciation compounds into $89,789 by year five. Five-year ROI records 120.83% and total cumulative return in cash reaches $130,174. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,592/mo property income versus a $1,591/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2024
N/A lot
$N/A/sqft
No 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 |
|---|---|---|
| 2024-08-13 | Listed for sale | $324,990 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: N/A • Century Communities
Mls Name: Century Communities
Mls Provider:
Mls ID: #N/A
