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 Utopia at 122 Pvt Rd 3850 Pav, Utopia, TX, 78884 generates $4,044/mo in rent, after a $5,751/mo payment. Total monthly income is $4,044/mo. Return on cash invested sits at 6.78% in year one, and rental yield is 4.13% on a $1,175,000 entry. Equity gained on principal adds $7,582/yr, while 5% annual appreciation builds toward $324,631 over five years. Five-year ROI reaches 33.58% and total cumulative return in cash sums $127,846. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $4,044/mo property income rather than buyer’s personal income.
Single Family
Built in 2008
13.16 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 78884, Utopia, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 623 (100%) |
| Owner Occupied HU | 377 (60.5%) |
| Renter Occupied HU | 62 ( 10.0%) |
| Vacant Housing Units | 184 (29.5%) |
| Median Home Value | $474,590 |
| Average Home Value | $488,183 |
Residential
50
Single Family
50
Multi-Family
0
Businesses
67
Date | Event | Price |
|---|---|---|
| 2024-11-19 | Listed for sale | $1,175,000 |
| 2024-01-22 | Listing removed | $1,190,000 |
| 2024-01-09 | Listed for sale | $1,190,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-12 | N/A | N/A | $553,363 | 1.47% |
| 2023-02-12 | $4137.56 | 11.61% | $545,372 | 25.53% |
| 2022-02-12 | $3707.14 | 20.47% | $434,456 | 6.14% |
Listed by: Janet Davis • Southern Real Estate LLC
Mls Name: SABOR
Mls Provider:
Mls ID: #1824275
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.
