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 Yoakum at 1002 Hopkins St, Yoakum, TX, 77995 priced at $199,000 converts $1,544/mo rent into $129/mo cash flow after a $974/mo obligation. Total monthly income equals $1,544/mo, and annual cash flow totals $1,547/yr on $65,969 invested. Return on cash invested prints 22.25% in year one, and rental yield reads 9.31% against a $199,000 entry. Equity gained on principal adds $1,284/yr, while 5% annual appreciation compiles into $54,980 by year five. Five-year ROI reaches 116.63% and total cumulative return in cash sums $76,938. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $1,544/mo property income covering a $974/mo payment, not borrower’s personal income.
Single Family
Built in 1930
0.57 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 77995, Yoakum, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,629 (100%) |
| Owner Occupied HU | 2,768 (59.8%) |
| Renter Occupied HU | 1,042 (22.5%) |
| Vacant Housing Units | 819 (17.7%) |
| Median Home Value | $208,268 |
| Average Home Value | $288,307 |
Residential
3,945
Single Family
3,816
Multi-Family
129
Businesses
299
Date | Event | Price |
|---|---|---|
| 2025-02-22 | Listed for sale | $199,000 |
| 2021-03-21 | Listing removed | N/A |
| 2017-12-12 | Listing removed | $187,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-15 | $1961.56 | 16.33% | $178,500 | 10.19% |
| 2023-04-15 | $1686.14 | -28.44% | $162,000 | 8.00% |
| 2022-04-15 | $2356.15 | N/A | $150,000 | N/A |
Listed by: Pamela Ward • The Ron Brown Company
Mls Name: HAR
Mls Provider:
Mls ID: #17758751
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.
