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% |
Investment property for sale in Crystal City at 0 County Rd 4006, Crystal City, TX, 78839 uses $58,013 cash to close to unlock $1,621/yr annual cash flow and $135/mo monthly cash flow. Total monthly income runs $1,380/mo, and a $857/mo payment keeps the spread at $135/mo. Purchase price stands at $175,000, and rental yield measures 9.46% with $1,380/mo rent. Return on cash invested shows 22.7% in year one, and 5% annual appreciation builds toward $48,349 over five years. Five-year ROI reaches 119.12% and total cumulative return in cash records $69,103. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $1,380/mo property income covering a $857/mo payment rather than investor’s personal income.
Single Family
Built in 1900
30.30 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 78839, Crystal City, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,993 (100%) |
| Owner Occupied HU | 1,739 (58.1%) |
| Renter Occupied HU | 811 (27.1%) |
| Vacant Housing Units | 443 (14.8%) |
| Median Home Value | $96,426 |
| Average Home Value | $123,470 |
Residential
2,635
Single Family
2,525
Multi-Family
110
Businesses
194
Date | Event | Price |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Cody DeRusha • Real Broker, LLC
Mls Name: SABOR
Mls ID: #1881349
