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 Gordon at 80342 Interstate Highway 20, Gordon, TX, 76453 listed at $1,385,000 pairs $2,928/mo rent with a $6,779/mo payment. Total monthly income runs $2,928/mo. Return on cash invested measures 1.86% in year one, and rental yield registers 2.54% at a $1,385,000 basis. Equity gained on principal adds $8,937/yr, and annual property appreciation at 5% supports $382,650 by year five. Five-year ROI tracks 7.2% and total cumulative return in cash totals $32,306. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,928/mo property income relative to a $6,779/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1984
4.30 Acres lot
$N/A/sqft
No HOA
Date | Event | Price |
|---|---|---|
| 2024-09-30 | Listed for sale | $1,385,000 |
| 2024-09-17 | Listing removed | $1,385,000 |
| 2024-09-15 | Listed for sale | $1,385,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $15841.54 | 28.26% | $929,480 | 6.85% |
| 2023-02-13 | $12351.44 | -10.11% | $869,920 | N/A |
| 2022-02-13 | $13741.34 | -2.26% | $869,920 | 13.60% |
Listed by: Sherri Johnson • Don Bell Properties, LLC
Mls Name: NTREIS
Mls ID: #20728369
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.
