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 Gatesville at 812 Blakely Rd, Gatesville, TX, 76528 offers a 4.68% rental yield on a $639,000 purchase with $2,494/mo rent. 36% in year one. Equity gained on principal adds $4,123/yr while 5% annual appreciation supports $176,544 over five years. Portfolio math shows five-year ROI at 42.08% and total cumulative return in cash at $88,468. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,494/mo property income against a $3,128/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Manufactured
Built in 2014
22.20 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76528, Gatesville, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 8,001 (100%) |
| Owner Occupied HU | 4,906 (61.3%) |
| Renter Occupied HU | 2,134 (26.7%) |
| Vacant Housing Units | 961 (12.0%) |
| Median Home Value | $263,559 |
| Average Home Value | $325,265 |
Residential
7,502
Single Family
7,326
Multi-Family
176
Businesses
555
Date | Event | Price |
|---|---|---|
| 2024-04-19 | Price change | $639,000 |
| 2023-09-14 | Listed for sale | $649,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-16 | N/A | N/A | $101,234 | 10.00% |
| 2022-08-16 | $733.99 | N/A | $92,031 | 11.53% |
| 2021-08-16 | N/A | N/A | $82,519 | 10.00% |
Listed by: Calvin Burks • BURKS REAL ESTATE
Mls Name: NTREIS
Mls ID: #20431594
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.
