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 Rhome at 115 Willow St, Rhome, TX, 76078 at $325,000 posts ROI 24.75% with $435/mo cash flow from $2,826/mo rent. Total monthly income equals $2,826/mo, and annual cash flow records $5,215/yr on $107,738 to close. Return on cash invested measures 24.75% and rental yield reads 10.43% at the current $325,000. Equity gained on principal adds $2,097/yr, and 5% annual appreciation supports $89,792 by year five. Five-year ROI prints 130.34% and total cumulative return in cash totals $140,425.
You can finance with Ziffy Mortgage’s DSCR loan, which relies on $2,826/mo property income rather than your personal income records (W2s, Paystubs, and Tax returns).
Single Family
Built in 2022
7,884 sqft lot
$N/A/sqft
$960 annually 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 |
|---|---|---|
| 2024-11-14 | Price change | $325,000 |
| 2024-10-03 | Listed for sale | $339,500 |
| 2024-09-21 | Listing removed | $342,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | N/A | N/A | $337,121 | 53.75% |
| 2023-12-27 | $2845.00 | N/A | $219,268 | N/A |
Listed by: Tiffany Caballero • Real
Mls Name: NTREIS
Mls ID: #20626503
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.
