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 Marlin at 1007 Capps St, Marlin, TX, 76661 offers $1,020/mo rent that, after a $563/mo payment, leaves $202/mo cash flow. Total monthly income is $1,020/mo, and annual cash flow is $2,425/yr on $38,123 cash. Return on cash invested measures 26.27% in year one, and rental yield stands at 10.64% at a $115,000 entry. Equity gained on principal adds $742/yr while 5% annual appreciation compounds into $31,772 by year five. Five-year ROI records 138.31% and total cumulative return in cash reaches $52,725. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $1,020/mo property income versus a $563/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in N/A
0.26 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76661, Marlin, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,259 (100%) |
| Owner Occupied HU | 1,536 (47.1%) |
| Renter Occupied HU | 1,020 (31.3%) |
| Vacant Housing Units | 703 (21.6%) |
| Median Home Value | $95,692 |
| Average Home Value | $130,791 |
Residential
2,712
Single Family
2,571
Multi-Family
141
Businesses
367
Date | Event | Price |
|---|---|---|
| 2025-03-12 | Listed for sale | $115,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-03-12 | $711.29 | -19.27% | $25,000 | -19.02% |
| 2023-03-12 | $881.02 | 77.11% | $30,870 | 60.78% |
| 2022-03-12 | $497.45 | 5.01% | $19,200 | 14.83% |
Listed by: Nolan Stahl • All City Real Estate Ltd. Co
Mls Name: Central Texas MLS
Mls Provider:
Mls ID: #571978
Disclaimer: Listing and property data is from an Internet Data Exchange (IDX) provided by the Central Texas MLS. Some properties which appear for sale on the website may no longer be available because they are for instance, under contract, sold or are no longer being offered for sale. 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. Copyright 2025 Central Texas MLS, All Rights Reserved.
