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 Round Top at 114 Heartfield Meadow Ln, Round Top, TX, 78954 earns $951/mo cash flow from $5,400/mo rent with a $3,062/mo payment. Total monthly income totals $5,400/mo, and annual cash flow totals $11,418/yr on $205,790 capital. ROI tracks 25.61% on current figures, and rental yield reads 10.36% at a $625,500 purchase. Equity gained on principal adds $4,036/yr, and 5% annual appreciation supports $172,814 over five years. Five-year ROI reaches 134.6% and total cumulative return in cash sums $276,998. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $5,400/mo property income instead of your personal income.
Single Family
Built in N/A
6.94 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 78954, Round Top, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 921 (100%) |
| Owner Occupied HU | 503 (54.6%) |
| Renter Occupied HU | 67 ( 7.3%) |
| Vacant Housing Units | 351 (38.1%) |
| Median Home Value | $504,261 |
| Average Home Value | $667,356 |
Residential
611
Single Family
611
Multi-Family
0
Businesses
189
Date | Event | Price |
|---|---|---|
| 2024-09-05 | Listed for sale | $625,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Emily Shaw • Round Top Real Estate
Mls Name: Unlock MLS
Mls Provider:
Mls ID: #6764799
Disclaimer: Based on information from Unlock MLS (alternatively, from ACTRIS) for the period through 2025-02-12 13:54:31 PST. Neither the Board nor ACTRIS guarantees or is in any way responsible for its accuracy. All data is provided AS IS and with all faults. Data maintained by the Board or ACTRIS may not reflect all real estate activity in the market. Information being provided is 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. Some IDX listings have been excluded from this website. [Click here for more information](/info/mls-disclaimers/#mls_27)
