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 Riesel at 109 Brookshire, Riesel, TX, 76682 priced at $122,400 converts $980/mo rent into $110/mo cash flow after a $599/mo obligation. Total monthly income equals $980/mo, and annual cash flow totals $1,316/yr on $40,576 invested. Return on cash invested prints 23.15% in year one, and rental yield reads 9.61% against a $122,400 entry. Equity gained on principal adds $790/yr, while 5% annual appreciation compiles into $33,817 by year five. Five-year ROI reaches 121.5% and total cumulative return in cash sums $49,301. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $980/mo property income covering a $599/mo payment, not borrower’s personal income.
Manufactured
Built in 1985
1.56 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76682, Riesel, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,283 (100%) |
| Owner Occupied HU | 901 (70.2%) |
| Renter Occupied HU | 218 (17.0%) |
| Vacant Housing Units | 164 (12.8%) |
| Median Home Value | $269,575 |
| Average Home Value | $313,399 |
Residential
1,219
Single Family
1,219
Multi-Family
0
Businesses
74
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: Daniel Kubinski • Crowned Eagle Realty
Mls Name: NTREIS
Mls ID: #21015465
