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 $1,058/mo, and a $685/mo payment. Purchase price stands at $140,000, and rental yield measures 9.07% with $1,058/mo rent. Return on cash invested shows 19.51% in year one, and 5% annual appreciation builds toward $38,679 over five years. Five-year ROI reaches 102.67% and total cumulative return in cash records $47,650. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $1,058/mo property income covering a $685/mo payment rather than investor’s personal income.
Single Family
Built in 2010
0.28 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 75143, Kemp, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,606 (100%) |
| Owner Occupied HU | 4,722 (62.1%) |
| Renter Occupied HU | 1,406 (18.5%) |
| Vacant Housing Units | 1,478 (19.4%) |
| Median Home Value | $251,256 |
| Average Home Value | $302,938 |
Residential
6,852
Single Family
6,852
Multi-Family
0
Businesses
410
Date | Event | Price |
|---|---|---|
| 2025-07-14 | Listed for sale | $140,000 |
| 2023-10-06 | Sold | N/A |
| 2023-09-25 | Pending sale | $130,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-07-14 | $3262.57 | 102.20% | $146,346 | 10.31% |
| 2023-07-14 | $1613.55 | -55.63% | $132,671 | -10.02% |
| 2022-07-14 | $3636.88 | 28.51% | $147,443 | 34.47% |
Listed by: Todd Russell • KW-Cedar Creek Lake Properties
Mls Name: NTREIS
Mls ID: #20999308
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.
