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 Gordon at 80 Deer Haven Rd, Gordon, TX, 76453 priced at $170,000 pairs $2,425/mo rent with $1,216/mo cash flow after a $832/mo payment. Total monthly income equals $2,425/mo, and annual cash flow comes to $14,594/yr on $56,355 invested. Return on cash invested is 45.81% in year one, and rental yield stands at 17.12% on a $170,000 basis. Equity gained on principal adds $1,097/yr, and 5% annual appreciation accumulates to $46,968 by year five. Five-year ROI measures 243.02% and total cumulative return in cash reaches $136,953. For financing, Ziffy Mortgage’s DSCR program evaluates $2,425/mo property income against a $832/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in N/A
0.72 Acres lot
$N/A/sqft
No HOA
Date | Event | Price |
|---|---|---|
| 2024-07-23 | Price change | $170,000 |
| 2024-05-11 | Price change | $199,000 |
| 2024-03-04 | Price change | $225,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-15 | $335.43 | -20.56% | $103,500 | -8.87% |
| 2022-08-15 | $422.23 | -18.87% | $113,580 | 103.88% |
| 2021-08-15 | $520.42 | -4.00% | $55,710 | -14.88% |
Listed by: Christy Dorr • Cornerstone Home and Ranch
Mls Name: NTREIS
Mls ID: #20434309
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.
