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 Hamilton at 1115 E Ross St, Hamilton, TX, 76531 priced at $175,000 converts $2,040/mo rent into $795/mo cash flow after a $857/mo obligation. Total monthly income equals $2,040/mo, and annual cash flow totals $9,541/yr on $58,013 invested. Return on cash invested prints 36.36% in year one, and rental yield reads 13.99% against a $175,000 entry. Equity gained on principal adds $1,129/yr, while 5% annual appreciation compiles into $48,349 by year five. Five-year ROI reaches 192.32% and total cumulative return in cash sums $111,571. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,040/mo property income covering a $857/mo payment, not borrower’s personal income.
Single Family
Built in 1975
0.41 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76531, Hamilton, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,499 (100%) |
| Owner Occupied HU | 1,491 (59.7%) |
| Renter Occupied HU | 527 (21.1%) |
| Vacant Housing Units | 481 (19.2%) |
| Median Home Value | $149,523 |
| Average Home Value | $285,812 |
Residential
2,081
Single Family
2,081
Multi-Family
0
Businesses
305
Date | Event | Price |
|---|---|---|
| 2024-09-25 | Price change | $175,000 |
| 2024-07-30 | Price change | $179,000 |
| 2024-06-19 | Price change | $184,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-23 | N/A | N/A | $154,180 | -3.23% |
| 2023-10-23 | $2777.22 | 74.17% | $159,330 | 92.54% |
| 2022-10-23 | $1594.55 | 26.93% | $82,750 | 41.36% |
Listed by: Chato Castillo • Pioneer 1 Realty
Mls Name: NTREIS
Mls ID: #20541115
Disclaimer: IDX information is provided exclusively for 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.
