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 Stephenville at 855 Mockingbird St, Stephenville, TX, 76401 priced at $275,000 pairs $2,003/mo rent with $47/mo cash flow after a $1,346/mo payment. Total monthly income equals $2,003/mo, and annual cash flow comes to $569/yr on $91,163 invested. Return on cash invested is 20.53% in year one, and rental yield stands at 8.74% on a $275,000 basis. Equity gained on principal adds $1,775/yr, and 5% annual appreciation accumulates to $75,977 by year five. Five-year ROI measures 107.42% and total cumulative return in cash reaches $97,931. For financing, Ziffy Mortgage’s DSCR program evaluates $2,003/mo property income against a $1,346/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1975
10,715 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76401, Stephenville, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,869 (100%) |
| Owner Occupied HU | 6,585 (47.5%) |
| Renter Occupied HU | 5,603 (40.4%) |
| Vacant Housing Units | 1,681 (12.1%) |
| Median Home Value | $287,815 |
| Average Home Value | $397,085 |
Residential
12,970
Single Family
12,078
Multi-Family
892
Businesses
1,377
Date | Event | Price |
|---|---|---|
| 2024-10-30 | Price change | $275,000 |
| 2024-10-24 | Price change | $285,000 |
| 2024-10-09 | Listed for sale | $299,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-11-21 | N/A | N/A | $229,310 | 0.37% |
| 2023-11-21 | $4048.65 | 5.80% | $228,470 | 17.16% |
| 2022-11-21 | $3826.69 | 12.28% | $195,000 | 18.91% |
Listed by: Larinda Ray • LARINDA RAY REALTY TEAM
Mls Name: NTREIS
Mls ID: #20750070
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.
