








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 Maypearl at 820 Red Tail Rd, Maypearl, TX, 76064 priced at $565,000 pairs $3,725/mo rent with after a $2,765/mo payment. Total monthly income equals $3,725/mo. Return on cash invested is 18.17% in year one, and rental yield stands at 7.91% on a $565,000 basis. Equity gained on principal adds $3,646/yr, and 5% annual appreciation accumulates to $156,099 by year five. Five-year ROI measures 94.72% and total cumulative return in cash reaches $176,067. For financing, Ziffy Mortgage’s DSCR program evaluates $3,725/mo property income against a $2,765/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2020
1.30 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76064, Maypearl, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 702 (100%) |
| Owner Occupied HU | 553 (78.8%) |
| Renter Occupied HU | 128 (18.2%) |
| Vacant Housing Units | 21 ( 3.0%) |
| Median Home Value | $450,342 |
| Average Home Value | $489,259 |
Residential
413
Single Family
413
Multi-Family
0
Businesses
61
Date | Event | Price |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||



Listed by: Melissa Jones • RE/MAX Arbors
Mls Name: NTREIS
Mls ID: #21070293