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 Seadrift at 104 N Maple St, Seadrift, TX, 77983 generates $1,039/mo in rent and, after a $587/mo payment, leaves $186/mo in cash flow. Total monthly income is $1,039/mo, and annual cash flow is $2,232/yr on $39,780 invested. Return on cash invested sits at 25.52% in year one, and rental yield is 10.39% on a $120,000 entry. Equity gained on principal adds $774/yr, while 5% annual appreciation builds toward $33,154 over five years. Five-year ROI reaches 134.11% and total cumulative return in cash sums $53,347. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,039/mo property income rather than buyer’s personal income.
Manufactured
Built in 2004
0.33 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 77983, Seadrift, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,078 (100%) |
| Owner Occupied HU | 573 (53.2%) |
| Renter Occupied HU | 111 (10.3%) |
| Vacant Housing Units | 394 (36.5%) |
| Median Home Value | $185,817 |
| Average Home Value | $234,869 |
Residential
351
Single Family
351
Multi-Family
0
Businesses
51
Date | Event | Price |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Kathleen A Lambright • Pooley Land & Realty Company
Mls Name: Central Texas MLS
Mls ID: #588581
