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 El Campo at 1205 Humphrey Ln, El Campo, TX, 77437 listed at $315,000 pairs $2,575/mo rent with a $1,542/mo payment to leave $316/mo cash flow. Total monthly income runs $2,575/mo, and annual cash flow reaches $3,793/yr on $104,423 cash to close. Return on cash invested measures 23.54% in year one, and rental yield registers 9.81% at a $315,000 basis. Equity gained on principal adds $2,033/yr, and annual property appreciation at 5% supports $87,029 by year five. Five-year ROI tracks 123.65% and total cumulative return in cash totals $129,113. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,575/mo property income relative to a $1,542/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1980
0.27 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 77437, El Campo, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,176 (100%) |
| Owner Occupied HU | 4,472 (62.3%) |
| Renter Occupied HU | 2,110 (29.4%) |
| Vacant Housing Units | 594 ( 8.3%) |
| Median Home Value | $228,608 |
| Average Home Value | $281,267 |
Residential
6,619
Single Family
6,174
Multi-Family
445
Businesses
925
Date | Event | Price |
|---|---|---|
| 2024-09-20 | Listed for sale | $315,000 |
| 2023-06-07 | Listing removed | N/A |
| 2023-05-09 | Pending sale | $299,999 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $5453.33 | 33.60% | $245,896 | 9.98% |
| 2023-02-13 | $4081.77 | -7.89% | $223,584 | 9.72% |
| 2022-02-13 | $4431.39 | 2.07% | $203,783 | 8.82% |
Listed by: Callie Smith • Griffin Realty & Associates
Mls Name: HAR
Mls Provider:
Mls ID: #59181532
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.
