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 957 W Frey St, Stephenville, TX, 76401 priced at $220,000 pairs $2,160/mo rent with $595/mo cash flow after a $1,077/mo payment. Total monthly income equals $2,160/mo, and annual cash flow comes to $7,144/yr on $72,930 invested. Return on cash invested is 29.7% in year one, and rental yield stands at 11.78% on a $220,000 basis. Equity gained on principal adds $1,420/yr, and 5% annual appreciation accumulates to $60,782 by year five. Five-year ROI measures 156.64% and total cumulative return in cash reaches $114,239. For financing, Ziffy Mortgage’s DSCR program evaluates $2,160/mo property income against a $1,077/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1925
0.55 Acres 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 |
|---|---|---|
| 2024-09-03 | Listed for sale | $220,000 |
| 2013-05-11 | Listing removed | $59,500 |
| 2012-12-15 | Price change | $59,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-09-05 | $2196.12 | -1.75% | $123,930 | 8.81% |
| 2022-09-05 | $2235.18 | 50.72% | $113,900 | 59.61% |
| 2021-09-05 | $1483.01 | -2.46% | $71,360 | N/A |
Listed by: J J HAMPTON • J.J. HAMPTON REALTY
Mls Name: NTREIS
Mls ID: #20719579
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.
