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 Calvert at 0 S Tidwell Prairie Rd, Calvert, TX, 77837 priced at $320,000 converts $2,148/mo rent into after a $1,566/mo obligation. Total monthly income equals $2,148/mo. Return on cash invested prints 18.47% in year one, and rental yield reads 8.05% against a $320,000 entry. Equity gained on principal adds $2,065/yr, while 5% annual appreciation compiles into $88,410 by year five. Five-year ROI reaches 96.34% and total cumulative return in cash sums $102,195. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,148/mo property income covering a $1,566/mo payment, not borrower’s personal income.
Single Family
Built in N/A
33.95 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 77837, Calvert, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 890 (100%) |
| Owner Occupied HU | 452 (50.8%) |
| Renter Occupied HU | 186 (20.9%) |
| Vacant Housing Units | 252 (28.3%) |
| Median Home Value | $206,863 |
| Average Home Value | $234,004 |
Residential
413
Single Family
397
Multi-Family
16
Businesses
76
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: Patricia Rivera • Cornerstone Real Estate Alliance, LLC
Mls Name: HAR
Mls ID: #11207137
