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 Aurora at 122 Aurora Vista Trl, Aurora, TX, 76078 priced at $475,000 converts $2,263/mo rent into after a $2,325/mo obligation. Total monthly income equals $2,263/mo. Return on cash invested prints 11.01% in year one, and rental yield reads 5.72% against a $475,000 entry. Equity gained on principal adds $3,065/yr, while 5% annual appreciation compiles into $131,234 by year five. Five-year ROI reaches 56.49% and total cumulative return in cash sums $88,951. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,263/mo property income covering a $2,325/mo payment, not borrower’s personal income.
Single Family
Built in 2000
1.66 Acres lot
$N/A/sqft
$158 quarterly HOA
Neighborhood data shown for ZIP Code: 76078, Rhome, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,203 (100%) |
| Owner Occupied HU | 3,527 (83.9%) |
| Renter Occupied HU | 495 (11.8%) |
| Vacant Housing Units | 181 ( 4.3%) |
| Median Home Value | $377,331 |
| Average Home Value | $441,454 |
Residential
4,000
Single Family
4,000
Multi-Family
0
Businesses
245
Date | Event | Price |
|---|---|---|
| 2024-07-24 | Price change | $475,000 |
| 2024-06-01 | Listed for sale | $500,000 |
| 2024-05-15 | Listing removed | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $1468.18 | N/A | $456,980 | 10.00% |
| 2022-08-14 | N/A | N/A | $415,436 | 10.00% |
| 2021-08-14 | $4260.56 | 199.07% | $377,670 | 4.12% |
Listed by: Ron Leach • Acquisto Real Estate
Mls Name: NTREIS
Mls ID: #20546627
Disclaimer: IDX information is provided exclusively for 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.
