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 706 N Graham St, Stephenville, TX, 76401 offers $2,226/mo rent that, after a $1,101/mo payment, leaves $626/mo cash flow. Total monthly income is $2,226/mo, and annual cash flow is $7,515/yr on $74,588 cash. Return on cash invested measures 29.98% in year one, and rental yield stands at 11.87% at a $225,000 entry. Equity gained on principal adds $1,452/yr while 5% annual appreciation compounds into $62,163 by year five. Five-year ROI records 158.13% and total cumulative return in cash reaches $117,945. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,226/mo property income versus a $1,101/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 1959
10,193 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 |
|---|---|---|
| 2025-02-12 | Listed for sale | $225,000 |
| 2022-11-15 | Sold | N/A |
| 2022-10-28 | Pending sale | $199,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | N/A | N/A | $189,660 | 7.98% |
| 2023-02-13 | $2123.85 | -26.75% | $175,640 | 18.87% |
| 2022-02-13 | $2899.64 | 15.36% | $147,760 | 22.17% |
Listed by: Brittany Elkins • Ebby Halliday Realtors
Mls Name: NTREIS
Mls ID: #20841187
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.
