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 Cresson at 8966 Adams Cir, Cresson, TX, 76035 generates $1,723/mo in rent and, after a $857/mo payment, leaves $478/mo in cash flow. Total monthly income is $1,723/mo, and annual cash flow is $5,737/yr on $58,013 invested. Return on cash invested sits at 29.8% in year one, and rental yield is 11.81% on a $175,000 entry. Equity gained on principal adds $1,129/yr, while 5% annual appreciation builds toward $48,349 over five years. Five-year ROI reaches 157.16% and total cumulative return in cash sums $91,171. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,723/mo property income rather than buyer’s personal income.
Single Family
Built in 1983
0.29 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76035, Cresson, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,204 (100%) |
| Owner Occupied HU | 812 (67.4%) |
| Renter Occupied HU | 266 (22.1%) |
| Vacant Housing Units | 126 (10.5%) |
| Median Home Value | $460,902 |
| Average Home Value | $528,048 |
Residential
1,006
Single Family
1,005
Multi-Family
1
Businesses
150
Date | Event | Price |
|---|---|---|
| 2025-01-25 | Listed for sale | $175,000 |
| 2021-12-20 | Sold | N/A |
| 2021-12-14 | Pending sale | $159,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-12 | $2224.31 | 0.63% | $137,130 | N/A |
| 2023-02-12 | $2210.43 | 18.40% | $137,130 | 36.60% |
| 2022-02-12 | $1866.89 | 1189.11% | $100,390 | N/A |
Listed by: Priscilla Shields • Relo Radar
Mls Name: NTREIS
Mls ID: #20826845
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.
