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 Schulenburg at 1116C Simpson St, Schulenburg, TX, 78956 offers a 10.81% rental yield on a $215,000 purchase with $1,936/mo rent. Total monthly income registers $1,936/mo, and a $1,052/mo payment leaves $407/mo available for distribution. Annual cash flow reaches $4,889/yr on $71,273 to close, and return on cash invested stands at 26.77% in year one. Equity gained on principal adds $1,387/yr while 5% annual appreciation supports $59,401 over five years. Portfolio math shows five-year ROI at 140.88% and total cumulative return in cash at $100,405. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,936/mo property income against a $1,052/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1960
8,637 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 78956, Schulenburg, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,022 (100%) |
| Owner Occupied HU | 1,816 (60.1%) |
| Renter Occupied HU | 564 (18.7%) |
| Vacant Housing Units | 642 (21.2%) |
| Median Home Value | $277,222 |
| Average Home Value | $383,063 |
Residential
2,402
Single Family
2,343
Multi-Family
59
Businesses
293
Date | Event | Price |
|---|---|---|
| 2025-04-02 | Listed for sale | $215,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-03 | N/A | N/A | $107,920 | 9.89% |
| 2023-04-03 | $1436.12 | 3.13% | $98,210 | 21.97% |
| 2022-04-03 | $1392.58 | 8.40% | $80,520 | 14.85% |
Listed by: Chip Bubela • Bubela Real Estate
Mls Name: HAR
Mls Provider:
Mls ID: #24486705
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.
