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 Fayetteville at Bauer Rd, Fayetteville, TX, 78940 earns $1,612/mo cash flow from $5,700/mo rent with a $2,814/mo payment. Total monthly income totals $5,700/mo, and annual cash flow totals $19,340/yr on $189,142 capital. ROI tracks 30.29% on current figures, and rental yield reads 11.9% at a $574,900 purchase. Equity gained on principal adds $3,710/yr, and 5% annual appreciation supports $158,834 over five years. Five-year ROI reaches 159.67% and total cumulative return in cash sums $302,007. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $5,700/mo property income instead of your personal income.
Single Family
Built in N/A
17.83 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 78940, Fayetteville, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,360 (100%) |
| Owner Occupied HU | 844 (62.1%) |
| Renter Occupied HU | 156 (11.5%) |
| Vacant Housing Units | 360 (26.5%) |
| Median Home Value | $350,625 |
| Average Home Value | $470,216 |
Residential
1,135
Single Family
1,135
Multi-Family
0
Businesses
83
Date | Event | Price |
|---|---|---|
| 2025-07-31 | Listed for sale | $574,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Frank Hillbolt • Round Top Real Estate
Mls Name: HAR
Mls Provider:
Mls ID: #17004589
Disclaimer: Copyright 2025, Houston REALTORS Information Service, Inc. The information provided is exclusively for consumers 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.
