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 Ferris at The Mustang Plan, Woodstone, Ferris, TX, 75125 offers $5,485/mo rent that, after a $1,860/mo payment, leaves $2,733/mo cash flow. Total monthly income is $5,485/mo, and annual cash flow is $32,792/yr on $125,967 cash. Return on cash invested measures 45.94% in year one, and rental yield stands at 17.32% at a $379,990 entry. Equity gained on principal adds $2,452/yr while 5% annual appreciation compounds into $104,984 by year five. Five-year ROI records 243.82% and total cumulative return in cash reaches $307,137. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $5,485/mo property income versus a $1,860/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2024
N/A lot
$N/A/sqft
$50 monthly HOA
Neighborhood data shown for ZIP Code: 75125, Ferris, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,181 (100%) |
| Owner Occupied HU | 2,372 (74.6%) |
| Renter Occupied HU | 633 (19.9%) |
| Vacant Housing Units | 176 ( 5.5%) |
| Median Home Value | $250,492 |
| Average Home Value | $274,762 |
Residential
3,036
Single Family
3,029
Multi-Family
7
Businesses
213
Date | Event | Price |
|---|---|---|
| 2023-11-14 | Listed for sale | $379,990 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: N/A • Gravity Homes
Mls Name: Gravity Homes
Mls Provider:
Mls ID: #N/A
