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 Ganado at 1203 S 2nd St, Ganado, TX, 77962 uses $104,091 cash to close to unlock $8,856/yr annual cash flow and $738/mo monthly cash flow. Total monthly income runs $2,971/mo, and a $1,537/mo payment keeps the spread at $738/mo. Purchase price stands at $314,000, and rental yield measures 11.35% with $2,971/mo rent. Return on cash invested shows 28.42% in year one, and 5% annual appreciation builds toward $86,752 over five years. Five-year ROI reaches 149.66% and total cumulative return in cash records $155,787. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,971/mo property income covering a $1,537/mo payment rather than investor’s personal income.
Single Family
Built in 1966
0.35 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 77962, Ganado, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,378 (100%) |
| Owner Occupied HU | 924 (67.1%) |
| Renter Occupied HU | 282 (20.5%) |
| Vacant Housing Units | 172 (12.5%) |
| Median Home Value | $253,763 |
| Average Home Value | $307,827 |
Residential
637
Single Family
637
Multi-Family
0
Businesses
109
Date | Event | Price |
|---|---|---|
| 2025-01-10 | Price change | $314,000 |
| 2024-12-19 | Price change | $325,000 |
| 2024-12-18 | Listed for sale | $324,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-02-12 | $4043.62 | -11.62% | $247,080 | 10.00% |
| 2022-02-12 | $4575.50 | -10.87% | $224,620 | -2.39% |
| 2021-02-12 | $5133.42 | 11.73% | $230,120 | 8.11% |
Listed by: Angela Stancik • ThisIsLivin Properties, LLC
Mls Name: HAR
Mls Provider:
Mls ID: #79713505
Disclaimer: Copyright 2025, 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.
