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 Terrell at 9500 County Road 136a, Terrell, TX, 75161 uses $99,450 cash to close to unlock $8,964/yr annual cash flow and $747/mo monthly cash flow. Total monthly income runs $2,880/mo, and a $1,468/mo payment keeps the spread at $747/mo. Purchase price stands at $300,000, and rental yield measures 11.52% with $2,880/mo rent. Return on cash invested shows 28.92% in year one, and 5% annual appreciation builds toward $82,884 over five years. Five-year ROI reaches 152.37% and total cumulative return in cash records $151,536. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,880/mo property income covering a $1,468/mo payment rather than investor’s personal income.
Single Family
Built in 2000
2.67 Acres lot
$N/A/sqft
No HOA
Date | Event | Price |
|---|---|---|
| 2025-05-25 | Listed for sale | $300,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Candy Hudson • C21 Fine Homes Judge Fite
Mls Name: NTREIS
Mls ID: #20936000
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.
