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 Aurora at 115 Aurora Vista Trl, Aurora, TX, 76078 priced at $684,900 converts $4,210/mo rent into after a $3,352/mo obligation. Total monthly income equals $4,210/mo. Return on cash invested prints 16.26% in year one, and rental yield reads 7.38% against a $684,900 entry. Equity gained on principal adds $4,420/yr, while 5% annual appreciation compiles into $189,225 by year five. Five-year ROI reaches 84.6% and total cumulative return in cash sums $190,623. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $4,210/mo property income covering a $3,352/mo payment, not borrower’s personal income.
Single Family
Built in 2016
1.00 Acres lot
$N/A/sqft
$158 quarterly HOA
Neighborhood data shown for ZIP Code: 76078, Rhome, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,203 (100%) |
| Owner Occupied HU | 3,527 (83.9%) |
| Renter Occupied HU | 495 (11.8%) |
| Vacant Housing Units | 181 ( 4.3%) |
| Median Home Value | $377,331 |
| Average Home Value | $441,454 |
Residential
4,000
Single Family
4,000
Multi-Family
0
Businesses
245
Date | Event | Price |
|---|---|---|
| 2025-01-30 | Price change | $684,900 |
| 2024-11-19 | Price change | $690,500 |
| 2024-09-17 | Listed for sale | $699,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | N/A | N/A | $569,334 | 10.00% |
| 2023-02-13 | $2549.89 | N/A | $517,576 | 10.00% |
| 2022-02-13 | N/A | N/A | $470,524 | 10.00% |
Listed by: Jennifer Pitts • LPT Realty LLC
Mls Name: NTREIS
Mls ID: #20692813
Disclaimer: IDX information is provided exclusively for 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.
