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 Terrell at 915 S Rockwall Ave, Terrell, TX, 75160 generates $1,015/mo in rent and, after a $661/mo payment, leaves $55/mo in cash flow. Total monthly income is $1,015/mo, and annual cash flow is $657/yr on $44,753 invested. Return on cash invested sits at 21.38% in year one, and rental yield is 9.02% on a $135,000 entry. Equity gained on principal adds $871/yr, while 5% annual appreciation builds toward $37,298 over five years. Five-year ROI reaches 111.95% and total cumulative return in cash sums $50,101. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,015/mo property income rather than buyer’s personal income.
Single Family
Built in 1955
0.35 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 75160, Terrell, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,701 (100%) |
| Owner Occupied HU | 6,339 (59.2%) |
| Renter Occupied HU | 3,563 (33.3%) |
| Vacant Housing Units | 799 ( 7.5%) |
| Median Home Value | $313,227 |
| Average Home Value | $338,221 |
Residential
10,259
Single Family
8,530
Multi-Family
1,729
Businesses
1,261
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: Allison Pratt • DHS Realty
Mls Name: NTREIS
Mls ID: #21007784
