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 Rogers at Boedy Plan, Eagle Point, Rogers, TX, 76569 offers $1,980/mo rent that, after a $1,175/mo payment, leaves $273/mo cash flow. Total monthly income is $1,980/mo, and annual cash flow is $3,276/yr on $79,560 cash. Return on cash invested measures 24.03% in year one, and rental yield stands at 9.9% at a $240,000 entry. Equity gained on principal adds $1,549/yr while 5% annual appreciation compounds into $66,308 by year five. Five-year ROI records 126.11% and total cumulative return in cash reaches $100,334. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $1,980/mo property income versus a $1,175/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76569, Rogers, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,205 (100%) |
| Owner Occupied HU | 825 (68.5%) |
| Renter Occupied HU | 222 (18.4%) |
| Vacant Housing Units | 158 (13.1%) |
| Median Home Value | $237,228 |
| Average Home Value | $357,064 |
Residential
975
Single Family
975
Multi-Family
0
Businesses
79
Date | Event | Price |
|---|---|---|
| 2025-09-25 | Listed for sale | $240,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: N/A • A.M. Develops
Mls Name: A.M. Develops
Mls Provider:
Mls ID: #N/A
