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 577 Trumbull Rd, Ferris, TX, 75125 generates $5,479/mo in rent and, after a $2,861/mo payment, leaves $1,322/mo in cash flow. Total monthly income is $5,479/mo, and annual cash flow is $15,866/yr on $192,326 invested. Return on cash invested sits at 28.31% in year one, and rental yield is 11.25% on a $584,577 entry. Equity gained on principal adds $3,772/yr, while 5% annual appreciation builds toward $161,508 over five years. Five-year ROI reaches 149.09% and total cumulative return in cash sums $286,746. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $5,479/mo property income rather than buyer’s personal income.
Single Family
Built in 1920
6.55 Acres 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 |
|---|---|---|
| 2024-07-25 | Listed for sale | $584,577 |
| 2023-10-01 | Listing removed | N/A |
| 2023-06-23 | Price change | $599,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $5637.96 | 8.92% | $390,000 | 17.47% |
| 2022-08-14 | $5176.16 | N/A | $332,006 | 31.22% |
| 2021-08-14 | N/A | N/A | $253,020 | 5.59% |
Listed by: Bill Moomaw • Regal, REALTORS
Mls Name: NTREIS
Mls ID: #20673695
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.
