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 1127 N Saint Joseph St, Gonzales, TX, 78629 priced at $499,000 converts $3,197/mo rent into after a $2,442/mo obligation. Total monthly income equals $3,197/mo. Return on cash invested prints 17.36% in year one, and rental yield reads 7.69% against a $499,000 entry. Equity gained on principal adds $3,220/yr, while 5% annual appreciation compiles into $137,865 by year five. Five-year ROI reaches 90.39% and total cumulative return in cash sums $149,526. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,197/mo property income covering a $2,442/mo payment, not borrower’s personal income.
Single Family
Built in 1910
0.41 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 |
|---|---|---|
| 2025-01-11 | Price change | $499,000 |
| 2024-12-03 | Price change | $524,000 |
| 2024-05-22 | Price change | $549,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $5811.26 | 1.63% | $389,620 | 4.95% |
| 2023-02-13 | $5718.13 | N/A | $371,230 | 15.16% |
| 2022-02-13 | N/A | N/A | $322,370 | 98.49% |
Listed by: Kristine Schmidt • Schmidt Ranches & Realty
Mls Name: HAR
Mls Provider:
Mls ID: #84563289
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.
