209 W Houston St

Dayton, TX 77535
image0

3 bd, 2 ba | 1,698 sqft | Built in 1908

slider image
slider image
slider image

Favorite

List Price
$179,000

Initial Investment

$48,778

Purchase Price

$179,000

Down Payment

25%

Rent

$1,930

Total Return

$103,334

Annualized Return

27.8%

Cap Rate

7.9%

Gross Yield

12.9%

Cash Flow

$3,448

Appreciation

8.2%
refreshReset to Default
Edit Assumptions
Features

Occupancy

Unspecified

Lease Start

-

Lease End

-

Lot Size

16,200

HOA

None

Flood Risk

Not Required

Charming fixer upper near schools and downtown Dayton. New roof and exterior paint 5 years ago with recent touch-up painting. Interior painted and HVAC replaced around the same time. Carport had termite damage so it was demolished and rebuilt. Front porch repaired. House has stairs to loft. The house is vacant and currently used for storage, but has been cleaned out. Within easy walking distance to amenities like fast food, pharmacy, schools, and churches. Fenced backyard with storage shed. Great potential in a convenient Dayton location.

MARKETS

View Stats

NEIGHBORHOOD

SCHOOLS

See more in Analysis
Ariana White
EXP Realty, LLC
TX Agent License #714146

Annual Financial Highlights

Expected Rent

$22,002

Expenses

-$4,783

Property Taxes

-$4,040

Loan Payments

-$9,731

Net Cash Flow

$3,448

See more in Financials

Property Characteristics

Buyer's Agent

An experienced local, licensed real estate broker/agent will represent you in this transaction. They will negotiate on your behalf, from your first offer through closing.
  • You can contact your Agent with questions even before making an offer.
  • A professional home inspection will be conducted prior to closing.  This inspection, paid for by Roofstock, will be conducted by a Roofstock-affiliated vendor.  As soon as the report is ready, your Agent will discuss the findings with you and help with any next steps.

Property Management

Why choose?
From repairs and maintenance to communicating with tenants, our preferred property management teams protect your assets and keep things running smoothly.
View Options

Similar Listings



Listing Courtesy of:Alan Conner
Agent License 0235773
AConner Realty
Certified Agent Brokerage:Ariana White
EXP Realty, LLC
TX Brokerage License 603392
SourceHouston Association of REALTORS®
MLS #5697761
Last Updated: 08/14/2025 13:08
Disclaimer: The accuracy of this information is deemed reliable but not guaranteed or warrantied. All information should be independently verified before making purchase decisions. Information is provided 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. The content relating to real estate for sale on this website appears courtesy of the Multiple Listing Service (MLS) listed as the “Source” on this page. Individual listings appear with the permission of the real estate brokerage identified under the “Listing Agent” on this page.