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 Venus at 124 Washington Way, Venus, TX, 76084 priced at $260,000 converts $2,218/mo rent into $339/mo cash flow after a $1,273/mo obligation. Total monthly income equals $2,218/mo, and annual cash flow totals $4,064/yr on $86,190 invested. Return on cash invested prints 24.62% in year one, and rental yield reads 10.24% against a $260,000 entry. Equity gained on principal adds $1,678/yr, while 5% annual appreciation compiles into $71,833 by year five. Five-year ROI reaches 129.5% and total cumulative return in cash sums $111,617. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,218/mo property income covering a $1,273/mo payment, not borrower’s personal income.
Single Family
Built in 2006
5,009 sqft lot
$N/A/sqft
$180 semi-annually HOA
Neighborhood data shown for ZIP Code: 76084, Venus, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,458 (100%) |
| Owner Occupied HU | 4,567 (83.7%) |
| Renter Occupied HU | 548 (10.0%) |
| Vacant Housing Units | 343 ( 6.3%) |
| Median Home Value | $329,699 |
| Average Home Value | $357,856 |
Residential
5,310
Single Family
5,195
Multi-Family
115
Businesses
179
Date | Event | Price |
|---|---|---|
| 2024-10-21 | Price change | $260,000 |
| 2024-09-05 | Listed for sale | $267,000 |
| 2013-11-28 | Listing removed | $1,100 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | N/A | N/A | $203,047 | 10.00% |
| 2023-12-27 | $1751.96 | -39.48% | $184,588 | 10.00% |
| 2022-12-27 | $2895.00 | 1.74% | $167,807 | 10.00% |
Listed by: Marlody Soto • Coldwell Banker Realty
Mls Name: NTREIS
Mls ID: #20720278
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.
