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% |
Total monthly income runs $11,008/mo, and a $8,565/mo payment. Purchase price stands at $1,750,000, and rental yield measures 7.55% with $11,008/mo rent. Return on cash invested shows 17.33% in year one, and 5% annual appreciation builds toward $483,493 over five years. Five-year ROI reaches 90.15% and total cumulative return in cash records $511,149. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $11,008/mo property income covering a $8,565/mo payment rather than investor’s personal income.
Single Family
Built in 2005
6.01 Acres 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 |
|---|---|---|
| 2025-05-21 | Listed for sale | $1,750,000 |
| 2024-09-30 | Listing removed | $2,250,000 |
| 2024-03-28 | Listed for sale | $2,250,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-21 | $11895.52 | 8.73% | $1,024,550 | 7.22% |
| 2023-05-21 | $10939.93 | -7.33% | $955,550 | 22.03% |
| 2022-05-21 | $11805.27 | 2.60% | $783,050 | 8.51% |
Listed by: Alan Sahliyeh • Compass RE Texas, LLC.
Mls Name: NTREIS
Mls ID: #20940473
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.
