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 Somerville at 102 McLendon, Somerville, TX, 77879 with 5% annual appreciation on a $199,950 basis while $1,714/mo rent supports operations. Total monthly income totals $1,714/mo and a $979/mo payment preserves $257/mo for cash returns. Annual cash flow comes to $3,081/yr on $66,283 deployed, and return on cash invested reaches 24.56% in year one. Equity gained on principal adds $1,290/yr, and five-year appreciation sums $55,243 alongside rental yield of 10.29%. Five-year ROI measures 129.22% and total cumulative return in cash totals $85,648.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $1,714/mo property income versus a $979/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 1987
0.75 Acres lot
$N/A/sqft
$35 monthly 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 |
|---|---|---|
| 2025-05-22 | Price change | $199,950 |
| 2025-04-01 | Price change | $200,000 |
| 2025-02-23 | Price change | $214,250 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-06-25 | N/A | N/A | $108,099 | 10.00% |
| 2022-06-25 | $1165.94 | -16.52% | $98,272 | 3.91% |
| 2021-06-25 | $1396.61 | N/A | $94,578 | 2.42% |
Listed by: Kristy Parker • TX SOLD, LLC
Mls Name: SABOR
Mls Provider:
Mls ID: #1770904
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.
