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 Moore at 117 Private Road Frio Ests, Moore, TX, 78057 earns $286/mo cash flow from $2,160/mo rent with a $1,273/mo payment. Total monthly income totals $2,160/mo, and annual cash flow totals $3,428/yr on $86,190 capital. ROI tracks 23.89% on current figures, and rental yield reads 9.97% at a $260,000 purchase. Equity gained on principal adds $1,678/yr, and 5% annual appreciation supports $71,833 over five years. Five-year ROI reaches 125.53% and total cumulative return in cash sums $108,197. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,160/mo property income instead of your personal income.
Manufactured
Built in 2023
1.58 Acres lot
$N/A/sqft
$300 annually HOA
Neighborhood data shown for ZIP Code: 78057, Moore, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 507 (100%) |
| Owner Occupied HU | 369 (72.8%) |
| Renter Occupied HU | 54 (10.7%) |
| Vacant Housing Units | 84 (16.6%) |
| Median Home Value | $716,912 |
| Average Home Value | $596,247 |
Residential
411
Single Family
411
Multi-Family
0
Businesses
38
Date | Event | Price |
|---|---|---|
| 2024-08-24 | Listed for sale | $260,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Charles Chin • Blue Indie Realty Inc
Mls Name: HAR
Mls Provider:
Mls ID: #58187427
Disclaimer: Copyright 2024, Houston REALTORS Information Service, Inc. The information provided is exclusively 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. Information is deemed reliable but not guaranteed.
