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 Smithville at 126 Shawnee Dr, Smithville, TX, 78957 at $198,999 posts ROI 28.86% with $492/mo cash flow from $1,907/mo rent. Total monthly income equals $1,907/mo, and annual cash flow records $5,903/yr on $65,968 to close. Return on cash invested measures 28.86% and rental yield reads 11.5% at the current $198,999. Equity gained on principal adds $1,284/yr, and 5% annual appreciation supports $54,980 by year five. Five-year ROI prints 152.03% and total cumulative return in cash totals $100,290.
You can finance with Ziffy Mortgage’s DSCR loan, which relies on $1,907/mo property income rather than your personal income records (W2s, Paystubs, and Tax returns).
Manufactured
Built in 2014
7,884 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 78957, Smithville, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,292 (100%) |
| Owner Occupied HU | 3,461 (65.4%) |
| Renter Occupied HU | 1,103 (20.8%) |
| Vacant Housing Units | 728 (13.8%) |
| Median Home Value | $324,812 |
| Average Home Value | $406,026 |
Residential
4,275
Single Family
4,233
Multi-Family
42
Businesses
344
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: Luke Simon • eXp Realty, LLC
Mls Name: Unlock MLS
Mls ID: #8833341
