Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
No similar rental properties found nearby.
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 Zephyr at 1283 Fm 218 W, Zephyr, TX, 76890 offers a 10.95% rental yield on a $675,000 purchase with $6,158/mo rent. Total monthly income registers $6,158/mo, and a $3,304/mo payment leaves $1,358/mo available for distribution. Annual cash flow reaches $16,293/yr on $222,075 to close, and return on cash invested stands at 27.4% in year one. Equity gained on principal adds $4,356/yr while 5% annual appreciation supports $186,490 over five years. Portfolio math shows five-year ROI at 144.18% and total cumulative return in cash at $320,187. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $6,158/mo property income against a $3,304/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1975
30 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76890, Zephyr, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 469 (100%) |
| Owner Occupied HU | 296 (63.1%) |
| Renter Occupied HU | 36 ( 7.7%) |
| Vacant Housing Units | 137 (29.2%) |
| Median Home Value | $314,754 |
| Average Home Value | $403,784 |
Residential
377
Single Family
377
Multi-Family
0
Businesses
18
Date | Event | Price |
|---|---|---|
| 2024-08-06 | Listed for sale | $675,000 |
| 2021-12-15 | Sold | N/A |
| 2021-11-20 | Pending sale | $450,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-13 | N/A | N/A | $176,750 | 19.22% |
| 2022-08-13 | $1148.70 | N/A | $148,260 | 62.76% |
| 2021-08-13 | N/A | N/A | $91,090 | 5.78% |
No similar rental properties found nearby.
Listed by: Kristin Vazquez • Pecan Valley Real Estate
Mls Name: NTREIS
Mls ID: #20692191
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.
