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 Lorena at 11304 Celestial Ct, Lorena, TX, 76655 priced at $318,700 pairs $3,952/mo rent with $1,686/mo cash flow after a $1,560/mo payment. Total monthly income equals $3,952/mo, and annual cash flow comes to $20,227/yr on $105,649 invested. Return on cash invested is 39.05% in year one, and rental yield stands at 14.88% on a $318,700 basis. Equity gained on principal adds $2,057/yr, and 5% annual appreciation accumulates to $88,051 by year five. Five-year ROI measures 206.72% and total cumulative return in cash reaches $218,403. For financing, Ziffy Mortgage’s DSCR program evaluates $3,952/mo property income against a $1,560/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2024
N/A lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76655, Lorena, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,436 (100%) |
| Owner Occupied HU | 3,509 (79.1%) |
| Renter Occupied HU | 790 (17.8%) |
| Vacant Housing Units | 137 ( 3.1%) |
| Median Home Value | $337,780 |
| Average Home Value | $372,706 |
Residential
4,436
Single Family
4,436
Multi-Family
0
Businesses
166
Date | Event | Price |
|---|---|---|
| 2024-04-25 | Listed for sale | $318,700 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Lacy • Stylecraft Builders
Mls Name: Stylecraft Homes
Mls Provider:
Mls ID: #N/A
