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 Coleman at 1116 W Cedar St, Coleman, TX, 76834 priced at $120,000 converts $1,849/mo rent into $996/mo cash flow after a $587/mo obligation. Total monthly income equals $1,849/mo, and annual cash flow totals $11,952/yr on $39,780 invested. Return on cash invested prints 49.95% in year one, and rental yield reads 18.49% against a $120,000 entry. Equity gained on principal adds $774/yr, while 5% annual appreciation compiles into $33,154 by year five. Five-year ROI reaches 265.18% and total cumulative return in cash sums $105,487. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $1,849/mo property income covering a $587/mo payment, not borrower’s personal income.
Single Family
Built in N/A
0.38 Acres lot
$N/A/sqft
No HOA
Date | Event | Price |
|---|---|---|
| 2024-05-02 | Price change | $120,000 |
| 2024-04-29 | Price change | $129,000 |
| 2023-10-20 | Listed for sale | $135,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-09-02 | $922.57 | -11.23% | $37,660 | N/A |
| 2022-09-02 | $1039.31 | 76.19% | $37,660 | 14.26% |
| 2021-09-02 | $589.87 | N/A | $32,960 | 10.01% |
Listed by: Stephanie Garner • Ranch Realty of Texas
Mls Name: NTREIS
Mls ID: #20415627
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.
