








A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |


Total monthly income runs $2,400/mo, and a $4,038/mo payment. Purchase price stands at $825,000, and rental yield measures 3.49% with $2,400/mo rent. Return on cash invested shows 4.73% in year one, and 5% annual appreciation builds toward $227,932 over five years. Five-year ROI reaches 22.66% and total cumulative return in cash records $61,497. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,400/mo property income covering a $4,038/mo payment rather than investor’s personal income.
Single Family
Built in 1980
30.02 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76437, Cisco, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,869 (100%) |
| Owner Occupied HU | 1,580 (55.1%) |
| Renter Occupied HU | 586 (20.4%) |
| Vacant Housing Units | 703 (24.5%) |
| Median Home Value | $152,344 |
| Average Home Value | $215,097 |
Residential
2,593
Single Family
2,545
Multi-Family
48
Businesses
313
Date | Event | Price |
|---|---|---|
| 2025-04-15 | Listed for sale | $825,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-15 | N/A | N/A | $293,440 | 48.34% |
| 2023-04-15 | N/A | N/A | $197,810 | N/A |
| 2022-04-15 | N/A | N/A | $197,810 | 63.52% |



Listed by: Daniel Byerly • EKDAHL REAL ESTATE
Mls Name: NTREIS
Mls ID: #20894514
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.