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 Weimar at 100 S West St, Weimar, TX, 78962 priced at $420,000 pairs $3,467/mo rent with $480/mo cash flow after a $2,056/mo payment. Total monthly income equals $3,467/mo, and annual cash flow comes to $5,760/yr on $139,230 invested. Return on cash invested is 24.05% in year one, and rental yield stands at 9.91% on a $420,000 basis. Equity gained on principal adds $2,710/yr, and 5% annual appreciation accumulates to $116,038 by year five. Five-year ROI measures 126.22% and total cumulative return in cash reaches $175,735. For financing, Ziffy Mortgage’s DSCR program evaluates $3,467/mo property income against a $2,056/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1915
0.87 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 78962, Weimar, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,496 (100%) |
| Owner Occupied HU | 1,629 (65.3%) |
| Renter Occupied HU | 325 (13.0%) |
| Vacant Housing Units | 542 (21.7%) |
| Median Home Value | $298,242 |
| Average Home Value | $479,954 |
Residential
2,104
Single Family
2,062
Multi-Family
42
Businesses
229
Date | Event | Price |
|---|---|---|
| 2024-11-26 | Listed for sale | $420,000 |
| 2023-06-01 | Listing removed | N/A |
| 2023-05-03 | Pending sale | $395,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-12 | N/A | N/A | $376,540 | 43.10% |
| 2023-02-12 | $3135.56 | -19.48% | $263,131 | 10.00% |
| 2022-02-12 | $3893.99 | -6.19% | $239,210 | N/A |
Listed by: Kimberly Johnson • Leyco Real Estate
Mls Name: HAR
Mls Provider:
Mls ID: #499592
Disclaimer: Copyright 2025, Houston REALTORS Information Service, Inc. The information provided is 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. Information is deemed reliable but not guaranteed.
