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 Somerville at 100 Walnut Cir, Somerville, TX, 77879 with 5% annual appreciation on a $260,000 basis while $2,116/mo rent supports operations. Total monthly income totals $2,116/mo and a $1,273/mo payment preserves $261/mo for cash returns. Annual cash flow comes to $3,135/yr on $86,190 deployed, and return on cash invested reaches 23.55% in year one. Equity gained on principal adds $1,678/yr, and five-year appreciation sums $71,833 alongside rental yield of 9.77%. Five-year ROI measures 123.63% and total cumulative return in cash totals $106,553.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,116/mo property income versus a $1,273/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 2024
N/A lot
$N/A/sqft
$65 annually HOA
Neighborhood data shown for ZIP Code: 77879, Somerville, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,528 (100%) |
| Owner Occupied HU | 2,029 (57.5%) |
| Renter Occupied HU | 428 (12.1%) |
| Vacant Housing Units | 1,071 (30.4%) |
| Median Home Value | $146,744 |
| Average Home Value | $243,677 |
Residential
2,310
Single Family
2,310
Multi-Family
0
Businesses
135
Date | Event | Price |
|---|---|---|
| 2025-01-02 | Price change | $260,000 |
| 2024-07-04 | Price change | $265,000 |
| 2024-05-08 | Listed for sale | $280,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-02-12 | $2372.48 | 87.03% | $171,582 | 119.40% |
| 2022-02-12 | $1268.52 | 513.17% | $78,204 | 574.52% |
| 2021-02-12 | $206.88 | N/A | $11,594 | 93.27% |
Listed by: Deanna Kimbrell • Worth Clark Realty
Mls Name: HAR
Mls Provider:
Mls ID: #87627548
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.
