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 Edna at 1103 Us Highway 59 N, Edna, TX, 77957 generates $969/mo in rent and, after a $612/mo payment, leaves $80/mo in cash flow. Total monthly income is $969/mo, and annual cash flow is $959/yr on $41,438 invested. Return on cash invested sits at 22.22% in year one, and rental yield is 9.3% on a $125,000 entry. Equity gained on principal adds $807/yr, while 5% annual appreciation builds toward $34,535 over five years. Five-year ROI reaches 116.46% and total cumulative return in cash sums $48,257. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $969/mo property income rather than buyer’s personal income.
Single Family
Built in 1975
1.31 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 77957, Edna, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,290 (100%) |
| Owner Occupied HU | 2,400 (55.9%) |
| Renter Occupied HU | 1,166 (27.2%) |
| Vacant Housing Units | 724 (16.9%) |
| Median Home Value | $212,621 |
| Average Home Value | $269,105 |
Residential
3,213
Single Family
3,132
Multi-Family
81
Businesses
378
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: Lisa Perez • Country Pride Real Estate
Mls Name: HAR
Mls ID: #2344756
