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 Somerville at 1110 Wild Berry Rd, Somerville, TX, 77879 priced at $165,000 pairs $1,316/mo rent with $142/mo cash flow after a $808/mo payment. Total monthly income equals $1,316/mo, and annual cash flow comes to $1,707/yr on $54,698 invested. Return on cash invested is 23.03% in year one, and rental yield stands at 9.57% on a $165,000 basis. Equity gained on principal adds $1,065/yr, and 5% annual appreciation accumulates to $45,586 by year five. Five-year ROI measures 120.86% and total cumulative return in cash reaches $66,107. For financing, Ziffy Mortgage’s DSCR program evaluates $1,316/mo property income against a $808/mo payment instead of your W2s, 1099s, or Tax returns.
Manufactured
Built in 2006
0.67 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 77879, Somerville, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,528 (100%) |
| Owner Occupied HU | 2,029 (57.5%) |
| Renter Occupied HU | 428 (12.1%) |
| Vacant Housing Units | 1,071 (30.4%) |
| Median Home Value | $146,744 |
| Average Home Value | $243,677 |
Residential
2,310
Single Family
2,310
Multi-Family
0
Businesses
135
Date | Event | Price |
|---|---|---|
| 2025-04-24 | Listed for sale | $165,000 |
| 2019-10-14 | Listing removed | $750 |
| 2019-05-14 | Price change | $750 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-04-24 | $1704.91 | 3.86% | $123,302 | 21.84% |
| 2022-04-24 | $1641.54 | 22.25% | $101,200 | 34.48% |
| 2021-04-24 | $1342.80 | N/A | $75,254 | -1.45% |
Listed by: Paulina Espinoza • Coldwell Banker Properties Unlimited
Mls Name: HAR
Mls Provider:
Mls ID: #76701865
Disclaimer: Copyright 2025, Houston REALTORS Information Service, Inc. The information provided is exclusively for consumers personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.
