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 Cistern at 10516 Roy Rd, Cistern, TX, 78941 priced at $477,900 converts $2,714/mo rent into after a $2,339/mo obligation. Total monthly income equals $2,714/mo. Return on cash invested prints 14.73% in year one, and rental yield reads 6.81% against a $477,900 entry. Equity gained on principal adds $3,084/yr, while 5% annual appreciation compiles into $132,035 by year five. Five-year ROI reaches 76.25% and total cumulative return in cash sums $120,797. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,714/mo property income covering a $2,339/mo payment, not borrower’s personal income.
Manufactured
Built in 1981
26.93 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 78941, Flatonia, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,569 (100%) |
| Owner Occupied HU | 953 (60.7%) |
| Renter Occupied HU | 188 (12.0%) |
| Vacant Housing Units | 428 (27.3%) |
| Median Home Value | $304,573 |
| Average Home Value | $452,568 |
Residential
1,014
Single Family
1,014
Multi-Family
0
Businesses
160
Date | Event | Price |
|---|---|---|
| 2025-04-17 | Pending sale | $522,500 |
| 2024-11-21 | Price change | $522,500 |
| 2024-07-03 | Listed for sale | $550,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-08 | $2687.91 | 6.17% | $716,660 | 2.96% |
| 2023-10-08 | $2531.63 | 1.31% | $696,030 | 81.17% |
| 2022-10-08 | $2498.93 | -1.36% | $384,180 | 5.43% |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
