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 Stephenville at 580 N Columbia St, Stephenville, TX, 76401 priced at $169,900 pairs $2,844/mo rent with $1,635/mo cash flow after a $832/mo payment. Total monthly income equals $2,844/mo, and annual cash flow comes to $19,625/yr on $56,322 invested. Return on cash invested is 54.75% in year one, and rental yield stands at 20.09% on a $169,900 basis. Equity gained on principal adds $1,096/yr, and 5% annual appreciation accumulates to $46,940 by year five. Five-year ROI measures 290.98% and total cumulative return in cash reaches $163,886. For financing, Ziffy Mortgage’s DSCR program evaluates $2,844/mo property income against a $832/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1965
7,710 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76401, Stephenville, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,869 (100%) |
| Owner Occupied HU | 6,585 (47.5%) |
| Renter Occupied HU | 5,603 (40.4%) |
| Vacant Housing Units | 1,681 (12.1%) |
| Median Home Value | $287,815 |
| Average Home Value | $397,085 |
Residential
12,970
Single Family
12,078
Multi-Family
892
Businesses
1,377
Date | Event | Price |
|---|---|---|
| 2024-08-23 | Listed for sale | $169,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-31 | $2540.79 | -0.48% | $143,380 | 10.21% |
| 2022-08-31 | $2553.09 | 31.00% | $130,100 | 38.73% |
| 2021-08-31 | $1948.94 | 11.48% | $93,780 | 14.30% |
Listed by: Ashlyn Allen • Citiwide Alliance Realty
Mls Name: NTREIS
Mls ID: #20710125
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.
