Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
No similar rental properties found nearby.
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 Gustine at 105 W Elm St, Gustine, TX, 76455 priced at $200,000 pairs $0/mo rent with after a $979/mo payment. Total monthly income equals $0/mo. Return on cash invested is -5.83% in year one, and rental yield stands at 0% on a $200,000 basis. Equity gained on principal adds $1,291/yr, and 5% annual appreciation accumulates to $55,256 by year five. For financing, Ziffy Mortgage’s DSCR program evaluates $0/mo property income against a $979/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1980
0.44 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76455, Gustine, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 561 (100%) |
| Owner Occupied HU | 349 (62.2%) |
| Renter Occupied HU | 94 (16.8%) |
| Vacant Housing Units | 118 (21.0%) |
| Median Home Value | $406,410 |
| Average Home Value | $483,302 |
Residential
354
Single Family
354
Multi-Family
0
Businesses
36
Date | Event | Price |
|---|---|---|
| 2025-08-01 | Listed for sale | $200,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-08-01 | $2144.05 | 129.07% | $120,800 | 25.81% |
| 2023-08-01 | $935.98 | -16.75% | $96,018 | 10.00% |
| 2022-08-01 | $1124.33 | 2.87% | $87,289 | 10.00% |
No similar rental properties found nearby.
Listed by: Ginger Westfall • Texas Realty Source, LLC.
Mls Name: NTREIS
Mls ID: #21019109
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.
