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 Somerville at 101 Windmill Rd, Somerville, TX, 77879 priced at $279,900 converts $2,112/mo rent into after a $1,370/mo obligation. Total monthly income equals $2,112/mo. Return on cash invested prints 17.91% in year one, and rental yield reads 9.05% against a $279,900 entry. Equity gained on principal adds $1,806/yr, while 5% annual appreciation compiles into $77,331 by year five. Five-year ROI reaches 94.66% and total cumulative return in cash sums $87,829. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,112/mo property income covering a $1,370/mo payment, not borrower’s personal income.
Single Family
Built in 2021
0.25 Acres lot
$N/A/sqft
$780 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 |
|---|---|---|
| 2025-03-11 | Listed for sale | $279,900 |
| 2025-02-20 | Listing removed | $279,900 |
| 2025-02-15 | Listed for sale | $279,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-03-12 | $7180.32 | N/A | $263,143 | 4.93% |
| 2022-03-12 | N/A | N/A | $250,780 | N/A |
Listed by: Valerie Gonzales • Compass RE Texas, LLC - The Woodlands
Mls Name: HAR
Mls Provider:
Mls ID: #13465279
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.
