








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 Rhome at 123 Brandywine Trl, Rhome, TX, 76078 priced at $541,975 converts $2,826/mo rent into after a $2,653/mo obligation. Total monthly income equals $2,826/mo. Return on cash invested prints 13.14% in year one, and rental yield reads 6.26% against a $541,975 entry. Equity gained on principal adds $3,497/yr, while 5% annual appreciation compiles into $149,738 by year five. Five-year ROI reaches 67.73% and total cumulative return in cash sums $120,766. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,826/mo property income covering a $2,653/mo payment, not borrower’s personal income.
Single Family
Built in 2025
0.70 Acres lot
$N/A/sqft
No 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 |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||



Listed by: Clinton Shipley • NTex Realty, LP
Mls Name: NTREIS
Mls ID: #21041652