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 11500 Celestial Ct, Lorena, TX, 76655 generates $2,700/mo in rent and, after a $1,736/mo payment, leaves $178/mo in cash flow. Total monthly income is $2,700/mo, and annual cash flow is $2,136/yr on $117,550 invested. Return on cash invested sits at 21.73% in year one, and rental yield is 9.14% on a $354,600 entry. Equity gained on principal adds $2,288/yr, while 5% annual appreciation builds toward $97,969 over five years. Five-year ROI reaches 113.79% and total cumulative return in cash sums $133,758. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,700/mo property income rather than buyer’s personal income.
Single Family
Built in 2025
8,276 sqft 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 |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Douglas French • Stylecraft Brokerage, LLC
Mls Name: NTREIS
Mls ID: #21100337
