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% |
Investment property for sale in Bluff Dale at 780 Lighthouse Dr, Bluff Dale, TX, 76433 earns $1,267/mo cash flow from $4,207/mo rent with a $2,007/mo payment. Total monthly income totals $4,207/mo, and annual cash flow totals $15,199/yr on $135,915 capital. ROI tracks 31.09% on current figures, and rental yield reads 12.31% at a $410,000 purchase. Equity gained on principal adds $2,646/yr, and 5% annual appreciation supports $113,275 over five years. Five-year ROI reaches 164.11% and total cumulative return in cash sums $223,043. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $4,207/mo property income instead of your personal income.
Single Family
Built in 2022
5.01 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 |
|---|---|---|
| 2024-07-23 | Price change | $410,000 |
| 2024-05-25 | Listed for sale | $420,000 |
| 2021-08-02 | Sold | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-15 | $3048.82 | 192.94% | $343,010 | 390.15% |
| 2022-08-15 | $1040.75 | 47.95% | $69,980 | 55.06% |
| 2021-08-15 | $703.44 | 39.34% | $45,130 | 50.03% |
Listed by: Eric Hayden • Ebby Halliday Realtors
Mls Name: NTREIS
Mls ID: #20627095
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.
