102 S Pine St, Calvert, TX, 77837 | 7.76% Rental Yield

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

102 S Pine St, Calvert, TX, 77837 | 7.76% Rental Yield | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1722 sft

1106 N Central Ave, Cameron, TX, 76520

2 Bed
2 Bath
1250 sft

5083 E Fm 485, Cameron, TX, 76520

2 Bed
2 Bath
1100 sft

609 W Barton St, Calvert, TX, 77837

3 Bed
1 Bath
1440 sft

Fm 2095, Cameron, TX, 76520

Nearby investment properties with comparable prices

3 Bed
2 Bath
1520 sft

102 Terral Ct, Cameron, TX, 76520

3 Bed
2 Bath
1520 sft

1902 N Fannin Ave, Cameron, TX, 76520

3 Bed
2 Bath
1556 sft

806 N Central Ave, Cameron, TX, 76520

3 Bed
1 Bath
1270 sft

1603 N Davis Ave, Cameron, TX, 76520

Ziffy AI Summary

A quick, investor-focused snapshot highlighting income strength, yield potential.

Key metrics	Value
Price	$399,900
Est. Rent	$3,200/mo
ROI	18%

Attractive rent-to-price ratio for income stability
Good fit for DSCR financing with healthy coverage

Explore more listings using simple english

Investment Highlights

Rental property for sale in Calvert at 102 S Pine St, Calvert, TX, 77837 priced at $240,000 pairs $1,552/mo rent with after a $1,175/mo payment. Total monthly income equals $1,552/mo. Return on cash invested is 17.57% in year one, and rental yield stands at 7.76% on a $240,000 basis. Equity gained on principal adds $1,549/yr, and 5% annual appreciation accumulates to $66,308 by year five. Five-year ROI measures 91.51% and total cumulative return in cash reaches $72,806. For financing, Ziffy Mortgage’s DSCR program evaluates $1,552/mo property income against a $1,175/mo payment instead of your W2s, 1099s, or Tax returns.

Single Family

Built in 1890

0.26 Acres lot

$N/A/sqft

No HOA

More details about the property

Two-story, historic family farmhouse, built late 1800s, is situated on a large corner lot that spans over two lots. The 3-bedroom home is approximately 1708 sq. ft., with outdoor bonus structures: workshop (approx 12' x 16'/192 sq ft), storm shelter built in late 50s (approx. 8' x 8'/64 sq ft), shed and utility room. The interior features spacious living/gathering areas downstairs in the entry, living room, sitting room and kitchen. The upstairs has a gathering room and a study. The kitchen features a large kitchen for cooking, dining and gathering. The interior has multiple built-ins and has been meticulously cared for. The outdoors boasts beautiful views on a large, corner lot with detached carport and koi pond that is currently covered but could be restored to add to tranquil setting to the backyard and there is lots of space to maintain a garden. Centrally located between Bryan/College Station, and Waco, this home is just 35-40 minutes to Texas A&M University and less than one hour to Baylor University. Schedule an appointment to visit this, two-story home just a few blocks away from Calvert's Historic Main Street with dining and shopping.

Neighborhood Data

Neighborhood data shown for ZIP Code: 77837, Calvert, TX area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	890 (100%)
Owner Occupied HU	452 (50.8%)
Renter Occupied HU	186 (20.9%)
Vacant Housing Units	252 (28.3%)
Median Home Value	$206,863
Average Home Value	$234,004