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% |
Investment property for sale in Ganado at 109 E Heard St, Ganado, TX, 77962 uses $54,366 cash to close to unlock $882/yr annual cash flow and $73/mo monthly cash flow. Total monthly income runs $1,240/mo, and a $803/mo payment keeps the spread at $73/mo. Purchase price stands at $164,000, and rental yield measures 9.07% with $1,240/mo rent. Return on cash invested shows 21.53% in year one, and 5% annual appreciation builds toward $45,310 over five years. Five-year ROI reaches 112.79% and total cumulative return in cash records $61,317. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $1,240/mo property income covering a $803/mo payment rather than investor’s personal income.
Single Family
Built in 1945
0.38 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 77962, Ganado, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,378 (100%) |
| Owner Occupied HU | 924 (67.1%) |
| Renter Occupied HU | 282 (20.5%) |
| Vacant Housing Units | 172 (12.5%) |
| Median Home Value | $253,763 |
| Average Home Value | $307,827 |
Residential
637
Single Family
637
Multi-Family
0
Businesses
109
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: Angela Stancik • ThisIsLivin Properties, LLC
Mls Name: HAR
Mls ID: #44097325
