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% |
Rental property for sale in Eden at 1294 W Moss St, Eden, TX, 76866 priced at $175,000 converts $1,362/mo rent into $117/mo cash flow after a $857/mo obligation. Total monthly income equals $1,362/mo, and annual cash flow totals $1,405/yr on $58,013 invested. Return on cash invested prints 22.33% in year one, and rental yield reads 9.34% against a $175,000 entry. Equity gained on principal adds $1,129/yr, while 5% annual appreciation compiles into $48,349 by year five. Five-year ROI reaches 117.13% and total cumulative return in cash sums $67,951. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $1,362/mo property income covering a $857/mo payment, not borrower’s personal income.
Manufactured
Built in 1980
0.32 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76866, Paint Rock, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 426 (100%) |
| Owner Occupied HU | 239 (56.1%) |
| Renter Occupied HU | 40 ( 9.4%) |
| Vacant Housing Units | 147 (34.5%) |
| Median Home Value | $187,500 |
| Average Home Value | $265,178 |
Residential
184
Single Family
184
Multi-Family
0
Businesses
24
Date | Event | Price |
|---|---|---|
| 2024-08-23 | Listed for sale | $175,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-02-13 | $1003.37 | -14.78% | $50,990 | 8.72% |
| 2022-02-13 | $1177.44 | 110.51% | $46,900 | 0.67% |
| 2021-02-13 | $559.33 | -9.23% | $46,590 | -1.63% |
No similar rental properties found nearby.
Listed by: Nada Huey • Berkshire Hathaway Home Services, Addresses REALTORS
Mls Name: San Angelo AOR
Mls Provider:
Mls ID: #122287
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.
