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 Gonzales at 1123 Ainsworth St, Gonzales, TX, 78629 generates $2,123/mo in rent and, after a $1,170/mo payment, leaves $423/mo in cash flow. Total monthly income is $2,123/mo, and annual cash flow is $5,079/yr on $79,229 invested. Return on cash invested sits at 26.32% in year one, and rental yield is 10.66% on a $239,000 entry. Equity gained on principal adds $1,542/yr, while 5% annual appreciation builds toward $66,031 over five years. Five-year ROI reaches 138.47% and total cumulative return in cash sums $109,704. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,123/mo property income rather than buyer’s personal income.
Single Family
Built in 2023
0.32 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 78629, Gonzales, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,640 (100%) |
| Owner Occupied HU | 3,214 (57.0%) |
| Renter Occupied HU | 1,535 (27.2%) |
| Vacant Housing Units | 891 (15.8%) |
| Median Home Value | $223,489 |
| Average Home Value | $269,038 |
Residential
4,799
Single Family
4,564
Multi-Family
235
Businesses
591
Date | Event | Price |
|---|---|---|
| 2025-01-02 | Price change | $239,000 |
| 2024-11-02 | Listed for sale | $250,000 |
| 2019-03-27 | Listing removed | $79,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $3919.44 | 1880.22% | $228,790 | 1937.31% |
| 2023-02-13 | $197.93 | 93.35% | $11,230 | 124.60% |
| 2022-02-13 | $102.37 | N/A | $5,000 | N/A |
Listed by: Stephanie Ryan • Stephanie Ryan, Broker
Mls Name: HAR
Mls Provider:
Mls ID: #4956520
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.
