X40K Kingston Plan, Bluff Springs, Ferris, TX, 75125 | $394/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

X40K Kingston Plan, Bluff Springs, Ferris, TX, 75125 | $394/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1319 sft

715 E University Ave, Waxahachie, TX, 75165

3 Bed
3 Bath
2039 sft

402 Seneca Dr, Waxahachie, TX, 75165

4 Bed
2 Bath
1889 sft

213 Arabian Rd, Waxahachie, TX, 75165

5 Bed
4 Bath
3407 sft

2205 Golden Rod Dr, Midlothian, TX, 76065

Nearby investment properties with comparable prices

4 Bed
2 Bath
1836 sft

391 Zenyatta Dr, Waxahachie, TX, 75165

3 Bed
2 Bath
1492 sft

411 Bluebonnet Ln, Red Oak, TX, 75154

4 Bed
2 Bath
1864 sft

527 Filly Rd, Waxahachie, TX, 75165

3 Bed
2 Bath
1420 sft

120 N 5th St, Midlothian, TX, 76065

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

Rental property for sale in Ferris at X40K Kingston Plan, Bluff Springs, Ferris, TX, 75125 generates $2,698/mo in rent and, after a $1,586/mo payment, leaves $394/mo in cash flow. Total monthly income is $2,698/mo, and annual cash flow is $4,726/yr on $107,403 invested. Return on cash invested sits at 24.31% in year one, and rental yield is 9.99% on a $323,990 entry. Equity gained on principal adds $2,091/yr, while 5% annual appreciation builds toward $89,512 over five years. Five-year ROI reaches 127.64% and total cumulative return in cash sums $137,084. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,698/mo property income rather than buyer’s personal income.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

This home plan can feature a professionally landscaped front yard with a lighted front porch and back patio. Enjoy the gourmet kitchen plus the large bedroom suite with an ensuite that includes a 5-foot shower, chrome faucets and a mirror over full length of vanity. Home an energy efficient heating and cooling system per community guidelines and weather stripping around exterior doors. Bonus features include attic pull downstairs, one access. Photos shown here may not depict the specified home and features. Elevations, exterior/ interior colors, options, available upgrades, and standard features will vary in each community and may change without notice. May include options, elevations, and upgrades (such as patio covers, front porches, stone options, and lot premiums) that require an additional charge. Call for details

Neighborhood Data

Neighborhood data shown for ZIP Code: 75125, Ferris, TX area.

Housing Distribution

Housing Statistics

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