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 Gonzales at 1221 N Hamilton St, Gonzales, TX, 78629 listed at $319,000 pairs $2,396/mo rent with a $1,561/mo payment to leave $128/mo cash flow. Total monthly income runs $2,396/mo, and annual cash flow reaches $1,535/yr on $105,749 cash to close. Return on cash invested measures 21.36% in year one, and rental yield registers 9.01% at a $319,000 basis. Equity gained on principal adds $2,058/yr, and annual property appreciation at 5% supports $88,134 by year five. Five-year ROI tracks 111.82% and total cumulative return in cash totals $118,249. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,396/mo property income relative to a $1,561/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1960
0.27 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 78629, Gonzales, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,640 (100%) |
| Owner Occupied HU | 3,214 (57.0%) |
| Renter Occupied HU | 1,535 (27.2%) |
| Vacant Housing Units | 891 (15.8%) |
| Median Home Value | $223,489 |
| Average Home Value | $269,038 |
Residential
4,799
Single Family
4,564
Multi-Family
235
Businesses
591
Date | Event | Price |
|---|---|---|
| 2025-05-12 | Price change | $319,000 |
| 2025-03-26 | Price change | $330,000 |
| 2024-11-21 | Listed for sale | $339,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-12 | $1197.30 | -59.37% | $69,890 | -58.20% |
| 2023-06-12 | $2947.04 | N/A | $167,210 | -8.13% |
| 2022-06-12 | N/A | N/A | $182,000 | 7.46% |
Listed by: Michelle Brecker • Pathway to Home Realty
Mls Name: HAR
Mls Provider:
Mls ID: #69006627
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.
