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 Rhome at 12433 Worthington Ln, Rhome, TX, 76078 generates $2,610/mo in rent and, after a $1,713/mo payment, leaves $78/mo in cash flow. Total monthly income is $2,610/mo, and annual cash flow is $934/yr on $116,025 invested. Return on cash invested sits at 20.71% in year one, and rental yield is 8.95% on a $350,000 entry. Equity gained on principal adds $2,258/yr, while 5% annual appreciation builds toward $96,699 over five years. Five-year ROI reaches 108.53% and total cumulative return in cash sums $125,918. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,610/mo property income rather than buyer’s personal income.
Single Family
Built in 2010
7,710 sqft lot
$N/A/sqft
$130 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 |
|---|---|---|
| 2025-01-31 | Listed for sale | $350,000 |
| 2024-01-18 | Sold | N/A |
| 2024-01-06 | Pending sale | $325,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | N/A | N/A | $340,090 | -3.12% |
| 2023-02-13 | $1044.32 | N/A | $351,033 | 8.64% |
| 2022-02-13 | N/A | N/A | $323,130 | 29.67% |
Listed by: Makayla Riley • Fathom Realty, LLC
Mls Name: NTREIS
Mls ID: #20826678
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.
