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 Bremond at 12628 N Tidwell Prairie Rd, Bremond, TX, 76629 generates $2,557/mo in rent and, after a $1,627/mo payment, leaves $193/mo in cash flow. Total monthly income is $2,557/mo, and annual cash flow is $2,318/yr on $110,191 invested. Return on cash invested sits at 22.01% in year one, and rental yield is 9.23% on a $332,400 entry. Equity gained on principal adds $2,145/yr, while 5% annual appreciation builds toward $91,836 over five years. Five-year ROI reaches 115.36% and total cumulative return in cash sums $127,112. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,557/mo property income rather than buyer’s personal income.
Single Family
Built in 2009
1.32 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76629, Bremond, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,090 (100%) |
| Owner Occupied HU | 603 (55.3%) |
| Renter Occupied HU | 215 (19.7%) |
| Vacant Housing Units | 272 (25.0%) |
| Median Home Value | $177,394 |
| Average Home Value | $265,419 |
Residential
819
Single Family
819
Multi-Family
0
Businesses
80
Date | Event | Price |
|---|---|---|
| 2024-11-22 | Listed for sale | $332,400 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $647.54 | N/A | $436,847 | 22.31% |
| 2023-02-13 | N/A | N/A | $357,176 | 2.51% |
| 2022-02-13 | N/A | N/A | $348,437 | 146.44% |
Listed by: Charles Neff • Texas Land Company of Franklin
Mls Name: BCSMLS
Mls Provider:
Mls ID: #24015544
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.
