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 Ferris at 891 Rosebud Trl, Ferris, TX, 75125 earns $581/mo cash flow from $3,680/mo rent with a $2,105/mo payment. Total monthly income totals $3,680/mo, and annual cash flow totals $6,967/yr on $142,542 capital. ROI tracks 24.8% on current figures, and rental yield reads 10.27% at a $429,990 purchase. Equity gained on principal adds $2,775/yr, and 5% annual appreciation supports $118,798 over five years. Five-year ROI reaches 130.4% and total cumulative return in cash sums $185,867. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,680/mo property income instead of your personal income.
Single Family
Built in 2024
7,405 sqft lot
$N/A/sqft
$495 annually HOA
Neighborhood data shown for ZIP Code: 75125, Ferris, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,181 (100%) |
| Owner Occupied HU | 2,372 (74.6%) |
| Renter Occupied HU | 633 (19.9%) |
| Vacant Housing Units | 176 ( 5.5%) |
| Median Home Value | $250,492 |
| Average Home Value | $274,762 |
Residential
3,036
Single Family
3,029
Multi-Family
7
Businesses
213
Date | Event | Price |
|---|---|---|
| 2024-08-13 | Listed for sale | $429,990 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $2526.77 | 6.16% | $32,000 | 66.67% |
| 2022-08-14 | $2380.17 | N/A | $19,200 | N/A |
Listed by: Ashlee McGhee • Keller Williams Realty DPR
Mls Name: NTREIS
Mls ID: #20701246
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.
