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 Dublin at 732 N Patrick St, Dublin, TX, 76446 priced at $235,000 pairs $2,086/mo rent with $415/mo cash flow after a $1,150/mo payment. Total monthly income equals $2,086/mo, and annual cash flow comes to $4,981/yr on $77,903 invested. Return on cash invested is 26.3% in year one, and rental yield stands at 10.65% on a $235,000 basis. Equity gained on principal adds $1,516/yr, and 5% annual appreciation accumulates to $64,926 by year five. Five-year ROI measures 138.41% and total cumulative return in cash reaches $107,824. For financing, Ziffy Mortgage’s DSCR program evaluates $2,086/mo property income against a $1,150/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1920
0.38 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76446, Dublin, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,854 (100%) |
| Owner Occupied HU | 2,376 (61.7%) |
| Renter Occupied HU | 856 (22.2%) |
| Vacant Housing Units | 622 (16.1%) |
| Median Home Value | $274,615 |
| Average Home Value | $333,359 |
Residential
3,594
Single Family
3,570
Multi-Family
24
Businesses
329
Date | Event | Price |
|---|---|---|
| 2025-05-28 | Listed for sale | $235,000 |
| 2025-05-28 | Listing removed | $235,000 |
| 2025-02-17 | Price change | $235,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-28 | $847.17 | -3.59% | $132,280 | 9.11% |
| 2023-05-28 | $878.73 | 5.09% | $121,230 | 9.34% |
| 2022-05-28 | $836.16 | 1.25% | $110,870 | 52.90% |
Listed by: Miles Gilman • GILMAN PROPERTIES
Mls Name: NTREIS
Mls ID: #20949969
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.
