Harrison - A1 Plan, Tolar Oaks, Tolar, TX, 76476 | $3,067/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

Harrison - A1 Plan, Tolar Oaks, Tolar, TX, 76476 | $3,067/mo Cash Flow | Ziffy

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
2203 sft

Harrison - B1 Plan, Tolar Oaks, Tolar, TX, 76476

4 Bed
3 Bath
2076 sft

645 Mistletoe Dr, Stephenville, TX, 76401

3 Bed
3 Bath
2684 sft

670 County Road 431, Stephenville, TX, 76401

3 Bed
3 Bath
2886 sft

1505 Prairie Wind Blvd, Stephenville, TX, 76401

Nearby investment properties with comparable prices

3 Bed
2 Bath
1326 sft

203 Moonlight Trl, Stephenville, TX, 76401

3 Bed
2 Bath
2014 sft

1302 N Cleveland Ave, Stephenville, TX, 76401

2 Bed
3 Bath
1452 sft

555 Anglers Rdg, Bluff Dale, TX, 76433

3 Bed
2 Bath
1455 sft

855 Mockingbird St, Stephenville, TX, 76401

Ziffy AI Summary

A quick, investor-focused snapshot highlighting income strength, yield potential.

Key metrics	Value
Price	$399,900
Est. Rent	$3,200/mo
ROI	18%

Attractive rent-to-price ratio for income stability
Good fit for DSCR financing with healthy coverage

Explore more listings using simple english

Investment Highlights

Total monthly income registers $5,023/mo, and a $1,346/mo payment leaves $3,067/mo available for distribution. Annual cash flow reaches $36,809/yr on $91,159 to close, and return on cash invested stands at 60.29% in year one. Equity gained on principal adds $1,774/yr while 5% annual appreciation supports $75,975 over five years. Portfolio math shows five-year ROI at 320.61% and total cumulative return in cash at $292,268. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $5,023/mo property income against a $1,346/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Single Family

Built in 2024

N/A lot

$N/A/sqft

No HOA

More details about the property

Limited time only - SELLER Paid Closing Costs! With NHC you not only get More Space for Less Money - but now we want to offset your out of pocket costs too! With National Home Corp, you really do get More For Less... NO B.S. up to 3.5% Closing Cost contribution when you use NHC Mortgage and our preferred Title Company Visit our website to BUYNOW! - HOW TO BUY in 4 easy steps! And we mean EASY! Pick your home! - don't stress about the financing yet, pick it and put a ring? Oops, contract? on it! Only $95 dollars down when you finance with NHC Mortgage, AND you get a financing contingency. So pay your deposit and write your contract, this protects you and your home for up to 14 days! If you don't qualify, we'll refund the $95. Apply for your loan within 3 days of writing your contract. This gets the loan process started, I know it sounds stressful, but we got you covered! Close on your new home and let the joys of homeownership begin! And if now turns out not to be the right time. Then we'll guide you with a plan in place to help you achieve that goal!

Neighborhood Data

Neighborhood data shown for ZIP Code: 76476, Tolar, TX area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	1,355 (100%)
Owner Occupied HU	940 (69.4%)
Renter Occupied HU	254 (18.7%)
Vacant Housing Units	161 (11.9%)
Median Home Value	$330,435
Average Home Value	$350,457