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 Rockport at 106 Bishop Rd, Rockport, TX, 78382 priced at $399,000 pairs $3,701/mo rent with $864/mo cash flow after a $1,953/mo payment. Total monthly income equals $3,701/mo, and annual cash flow comes to $10,363/yr on $132,269 invested. Return on cash invested is 27.74% in year one, and rental yield stands at 11.13% on a $399,000 basis. Equity gained on principal adds $2,575/yr, and 5% annual appreciation accumulates to $110,236 by year five. Five-year ROI measures 146.08% and total cumulative return in cash reaches $193,214. For financing, Ziffy Mortgage’s DSCR program evaluates $3,701/mo property income against a $1,953/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2004
0.43 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 78382, Rockport, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 14,438 (100%) |
| Owner Occupied HU | 7,277 (50.4%) |
| Renter Occupied HU | 2,366 (16.4%) |
| Vacant Housing Units | 4,795 (33.2%) |
| Median Home Value | $309,755 |
| Average Home Value | $392,083 |
Residential
10,644
Single Family
9,525
Multi-Family
1,119
Businesses
703
Date | Event | Price |
|---|---|---|
| 2024-07-10 | Price change | $399,000 |
| 2024-06-21 | Listed for sale | $425,000 |
| 2024-06-19 | Listing removed | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-16 | $1431.46 | -40.54% | $232,287 | 10.00% |
| 2022-08-16 | $2407.58 | -17.37% | $211,170 | -0.74% |
| 2021-08-16 | $2913.78 | -1.95% | $212,750 | 4.79% |
Listed by: Lisa Barker • Dream Team Realtors
Mls Name: South Texas MLS
Mls Provider:
Mls ID: #443554
Disclaimer: Based on information from South Texas MLS, LLC as of 2024-02-06 10:12:13 PST. All information provided is deemed reliable but is not guaranteed and should be independently verified. South Texas MLS, LLC provides the MLS and all content therein AS IS and without any warranty, express or implied. MLS aggregate data is a copyright of Texas Association of REALTORS (TAR) and that the reader may not reproduce or distribute the MLS aggregate data.
