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 Aransas Pass at 1164 S Rife St, Aransas Pass, TX, 78336 priced at $259,900 pairs $2,400/mo rent with $552/mo cash flow after a $1,272/mo payment. Total monthly income equals $2,400/mo, and annual cash flow comes to $6,623/yr on $86,157 invested. Return on cash invested is 27.6% in year one, and rental yield stands at 11.08% on a $259,900 basis. Equity gained on principal adds $1,677/yr, and 5% annual appreciation accumulates to $71,806 by year five. Five-year ROI measures 145.27% and total cumulative return in cash reaches $125,158. For financing, Ziffy Mortgage’s DSCR program evaluates $2,400/mo property income against a $1,272/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1961
0.60 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 78336, Aransas Pass, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,787 (100%) |
| Owner Occupied HU | 3,803 (56.0%) |
| Renter Occupied HU | 1,535 (22.6%) |
| Vacant Housing Units | 1,449 (21.3%) |
| Median Home Value | $235,091 |
| Average Home Value | $293,169 |
Residential
5,474
Single Family
4,605
Multi-Family
869
Businesses
382
Date | Event | Price |
|---|---|---|
| 2024-12-13 | Price change | $259,900 |
| 2024-12-04 | Listed for sale | $299,900 |
| 2010-11-01 | Listing removed | $135,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | $3008.57 | 9.09% | $201,729 | 10.00% |
| 2023-12-27 | $2757.83 | -19.04% | $183,390 | 10.00% |
| 2022-12-27 | $3406.60 | 0.88% | $166,718 | 7.05% |
Listed by: Sandy Riggs • Dream Team Realtors
Mls Name: South Texas MLS
Mls Provider:
Mls ID: #451514
Disclaimer: Based on information from South Texas MLS, LLC as of 2024-02-06 10:12:13 PST. All information provided is deemed reliable but is not guaranteed and should be independently verified. South Texas MLS, LLC provides the MLS and all content therein AS IS and without any warranty, express or implied. MLS aggregate data is a copyright of Texas Association of REALTORS (TAR) and that the reader may not reproduce or distribute the MLS aggregate data.
