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 Rockport at 125 Shoalwater Way, Rockport, TX, 78382 uses $124,313 cash to close to unlock $13,125/yr annual cash flow and $1,094/mo monthly cash flow. Total monthly income runs $3,760/mo, and a $1,835/mo payment keeps the spread at $1,094/mo. Purchase price stands at $375,000, and rental yield measures 12.03% with $3,760/mo rent. Return on cash invested shows 30.47% in year one, and 5% annual appreciation builds toward $103,606 over five years. Five-year ROI reaches 160.68% and total cumulative return in cash records $199,743. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,760/mo property income covering a $1,835/mo payment rather than investor’s personal income.
Single Family
Built in 2022
7,000 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 78382, Rockport, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 14,438 (100%) |
| Owner Occupied HU | 7,277 (50.4%) |
| Renter Occupied HU | 2,366 (16.4%) |
| Vacant Housing Units | 4,795 (33.2%) |
| Median Home Value | $309,755 |
| Average Home Value | $392,083 |
Residential
10,644
Single Family
9,525
Multi-Family
1,119
Businesses
703
Date | Event | Price |
|---|---|---|
| 2024-10-10 | Price change | $375,000 |
| 2024-09-19 | Listed for rent | $2,750 |
| 2024-09-09 | Price change | $389,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-10-23 | $5736.94 | 822.89% | $375,570 | 973.06% |
| 2022-10-23 | $621.63 | 17.58% | $35,000 | 16.67% |
| 2021-10-23 | $528.70 | -6.51% | $30,000 | N/A |
Listed by: Sara Mostaghasi • Keller Williams Coastal Bend
Mls Name: South Texas MLS
Mls Provider:
Mls ID: #430659
Disclaimer: Based on information from South Texas MLS, LLC as of 2024-02-06 10:12:13 PST. All information provided is deemed reliable but is not guaranteed and should be independently verified. South Texas MLS, LLC provides the MLS and all content therein AS IS and without any warranty, express or implied. MLS aggregate data is a copyright of Texas Association of REALTORS (TAR) and that the reader may not reproduce or distribute the MLS aggregate data.
