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 Somerset at 10060 S FM 2790 W, Somerset, TX, 78069 listed at $285,000 pairs $2,568/mo rent with a $1,395/mo payment to leave $541/mo cash flow. Total monthly income runs $2,568/mo, and annual cash flow reaches $6,495/yr on $94,478 cash to close. Return on cash invested measures 26.78% in year one, and rental yield registers 10.81% at a $285,000 basis. Equity gained on principal adds $1,839/yr, and annual property appreciation at 5% supports $78,740 by year five. Five-year ROI tracks 140.95% and total cumulative return in cash totals $133,170. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,568/mo property income relative to a $1,395/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2011
1.00 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 78069, Somerset, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,293 (100%) |
| Owner Occupied HU | 1,639 (71.5%) |
| Renter Occupied HU | 435 (19.0%) |
| Vacant Housing Units | 219 ( 9.6%) |
| Median Home Value | $236,801 |
| Average Home Value | $263,127 |
Residential
1,702
Single Family
1,702
Multi-Family
0
Businesses
123
Date | Event | Price |
|---|---|---|
| 2024-06-24 | Price change | $285,000 |
| 2024-05-17 | Price change | $299,000 |
| 2024-05-15 | Listed for sale | $325,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $4144.24 | 3.27% | $215,020 | 13.27% |
| 2022-08-14 | $4012.90 | 30.99% | $189,830 | 14.82% |
| 2021-08-14 | $3063.63 | N/A | $165,330 | 17.46% |
Listed by: Vicki James • Brush Country Real Estate
Mls Name: SABOR
Mls Provider:
Mls ID: #1733912
Disclaimer: IDX information is provided exclusively for 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.
