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 Marion at 103 lost maples, Marion, TX, 78124 priced at $331,500 pairs $3,421/mo rent with $1,037/mo cash flow after a $1,623/mo payment. Total monthly income equals $3,421/mo, and annual cash flow comes to $12,447/yr on $109,892 invested. Return on cash invested is 31.24% in year one, and rental yield stands at 12.38% on a $331,500 basis. Equity gained on principal adds $2,139/yr, and 5% annual appreciation accumulates to $91,587 by year five. Five-year ROI measures 164.93% and total cumulative return in cash reaches $181,250. For financing, Ziffy Mortgage’s DSCR program evaluates $3,421/mo property income against a $1,623/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2017
9,408 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 78124, Marion, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,530 (100%) |
| Owner Occupied HU | 2,926 (82.9%) |
| Renter Occupied HU | 403 (11.4%) |
| Vacant Housing Units | 201 ( 5.7%) |
| Median Home Value | $402,261 |
| Average Home Value | $409,764 |
Residential
2,830
Single Family
2,830
Multi-Family
0
Businesses
212
Date | Event | Price |
|---|---|---|
| 2024-07-24 | Listed for sale | $331,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $5814.99 | -18.65% | $301,170 | -10.75% |
| 2022-08-14 | $7147.89 | 26.75% | $337,435 | 30.46% |
| 2021-08-14 | $5639.40 | 7.16% | $258,652 | 10.64% |
What's Special
Pull Down Stairs,Attic - Radiant Barrier Decking
Listed by: Kenneth Johnson • Red Mansions Realty
Mls Name: SABOR
Mls Provider:
Mls ID: #1797104
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.
