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 Tivoli at 102 Main St, Tivoli, TX, 77990 offers $1,200/mo rent that, after a $612/mo payment, leaves $311/mo cash flow. Total monthly income is $1,200/mo, and annual cash flow is $3,731/yr on $41,438 cash. Return on cash invested measures 28.91% in year one, and rental yield stands at 11.52% at a $125,000 entry. Equity gained on principal adds $807/yr while 5% annual appreciation compounds into $34,535 by year five. Five-year ROI records 152.31% and total cumulative return in cash reaches $63,113. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $1,200/mo property income versus a $612/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Lot
Built in N/A
0.42 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 77990, Tivoli, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 390 (100%) |
| Owner Occupied HU | 202 (51.8%) |
| Renter Occupied HU | 72 (18.5%) |
| Vacant Housing Units | 116 (29.7%) |
| Median Home Value | $109,524 |
| Average Home Value | $238,193 |
Residential
168
Single Family
168
Multi-Family
0
Businesses
26
Date | Event | Price |
|---|---|---|
| 2024-02-09 | Price change | $125,000 |
| 2021-06-10 | Listed for sale | $169,700 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Robbie Jansky • Keller Williams Realty Southwest
Mls Name: HAR
Mls Provider:
Mls ID: #15950334
Disclaimer: Copyright 2024, 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.
