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 Bluff Dale at 705 Jimmy Houston Way, Bluff Dale, TX, 76433 priced at $875,000 pairs $4,320/mo rent with after a $4,283/mo payment. Total monthly income equals $4,320/mo. Return on cash invested is 12.03% in year one, and rental yield stands at 5.92% on a $875,000 basis. Equity gained on principal adds $5,646/yr, and 5% annual appreciation accumulates to $241,746 by year five. Five-year ROI measures 61.79% and total cumulative return in cash reaches $177,887. For financing, Ziffy Mortgage’s DSCR program evaluates $4,320/mo property income against a $4,283/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2018
10.92 Acres lot
$N/A/sqft
$295 annually HOA
Neighborhood data shown for ZIP Code: 76433, Bluff Dale, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,035 (100%) |
| Owner Occupied HU | 746 (72.1%) |
| Renter Occupied HU | 155 (15.0%) |
| Vacant Housing Units | 134 (12.9%) |
| Median Home Value | $411,111 |
| Average Home Value | $523,616 |
Residential
841
Single Family
841
Multi-Family
0
Businesses
42
Date | Event | Price |
|---|---|---|
| 2025-06-08 | Listed for sale | $875,000 |
| 2025-04-12 | Listing removed | $840,000 |
| 2024-09-30 | Listed for sale | $840,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-09 | $5776.57 | 9.94% | $701,760 | 7.80% |
| 2023-06-09 | $5254.14 | -13.55% | $651,010 | 11.54% |
| 2022-06-09 | $6077.67 | 2.65% | $583,670 | 24.29% |
Listed by: Arly Kramer • Keller Williams Brazos West
Mls Name: NTREIS
Mls ID: #20961332
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.
