7412 County Road 131a, Terrell, TX, 75161 | $80/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

Motivated Seller+ 1 more

4 Bed
3 Bath
2390 sft

3147 Marble Falls Dr, Forney, TX, 75126

4 Bed
2 Bath
1720 sft

3307 Meadowleaf Rd, Crandall, TX, 75114

Camellia III Plan, Walden Pond : Cottage East

4 Bed
2 Bath
1653 sft

Camellia III Plan, Walden Pond : Cottage East, Forney, TX, 75126

3 Bed
2 Bath
1252 sft

409 E 2nd St, Quinlan, TX, 75474

Nearby investment properties with comparable prices

3 Bed
2 Bath
1816 sft

1101 Johnson City Ave, Forney, TX, 75126

4 Bed
3 Bath
1411 sft

203 E Ann St, Kaufman, TX, 75142

4 Bed
2 Bath
1667 sft

1790 Courage Crk, Crandall, TX, 75114

3 Bed
2 Bath
1361 sft

2077 Hartley Dr, Forney, TX, 75126

Ziffy AI Summary

A quick, investor-focused snapshot highlighting income strength, yield potential.

Key metrics	Value
Price	$399,900
Est. Rent	$3,200/mo
ROI	18%

Attractive rent-to-price ratio for income stability
Good fit for DSCR financing with healthy coverage

Explore more listings using simple english

Investment Highlights

Investment property for sale in Terrell at 7412 County Road 131a, Terrell, TX, 75161 uses $99,450 cash to close to unlock $960/yr annual cash flow and $80/mo monthly cash flow. Total monthly income runs $2,213/mo, and a $1,468/mo payment keeps the spread at $80/mo. Purchase price stands at $299,999, and rental yield measures 8.85% with $2,213/mo rent. Return on cash invested shows 20.87% in year one, and 5% annual appreciation builds toward $82,884 over five years. Five-year ROI reaches 109.21% and total cumulative return in cash records $108,612. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,213/mo property income covering a $1,468/mo payment rather than investor’s personal income.

Single Family

Built in 1980

3.82 Acres lot

$N/A/sqft

No HOA