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% |
Total monthly income runs $2,856/mo, and a $4,383/mo payment. Purchase price stands at $895,500, and rental yield measures 3.83% with $2,856/mo rent. Return on cash invested shows 5.76% in year one, and 5% annual appreciation builds toward $247,410 over five years. Five-year ROI reaches 28.12% and total cumulative return in cash records $82,839. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,856/mo property income covering a $4,383/mo payment rather than investor’s personal income.
Single Family
Built in 1998
18.00 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 78662, Red Rock, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,291 (100%) |
| Owner Occupied HU | 952 (73.7%) |
| Renter Occupied HU | 201 (15.6%) |
| Vacant Housing Units | 138 (10.7%) |
| Median Home Value | $335,740 |
| Average Home Value | $378,747 |
Residential
1,012
Single Family
1,012
Multi-Family
0
Businesses
55
Date | Event | Price |
|---|---|---|
| 2025-01-30 | Listed for sale | $895,500 |
| 2023-10-26 | Listing removed | N/A |
| 2023-05-12 | Listed for sale | $1,100,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-14 | $4050.27 | 15.60% | $503,540 | 22.66% |
| 2023-02-14 | $3503.57 | -16.65% | $410,514 | 9.96% |
| 2022-02-14 | $4203.30 | -2.21% | $373,320 | 22.87% |
Listed by: Samantha Bazan • United Realty Group of Texas, LLC
Mls Name: SABOR
Mls Provider:
Mls ID: #1838450
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.
