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 805 Hidden Valley, Bluff Dale, TX, 76433 listed at $419,900 pairs $2,027/mo rent with a $2,055/mo payment. Total monthly income runs $2,027/mo. Return on cash invested measures 11.43% in year one, and rental yield registers 5.79% at a $419,900 basis. Equity gained on principal adds $2,710/yr, and annual property appreciation at 5% supports $116,011 by year five. Five-year ROI tracks 58.66% and total cumulative return in cash totals $81,660. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,027/mo property income relative to a $2,055/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2024
1.04 Acres lot
$N/A/sqft
$300 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 |
|---|---|---|
| 2025-05-12 | Listed for sale | $419,900 |
| 2023-10-11 | Sold | N/A |
| 2023-09-29 | Pending sale | $36,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-12 | $402.07 | 1.61% | $32,240 | 3.33% |
| 2023-05-12 | $395.68 | 21.82% | $31,200 | 42.86% |
| 2022-05-12 | $324.80 | 25.23% | $21,840 | 31.25% |
Listed by: Randall Luna • Elevate Realty Group
Mls Name: NTREIS
Mls ID: #20932571
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.
