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 Pearsall at 1311 E Colorado St, Pearsall, TX, 78061 generates $1,649/mo in rent and, after a $582/mo payment, leaves $803/mo in cash flow. Total monthly income is $1,649/mo, and annual cash flow is $9,639/yr on $39,449 invested. Return on cash invested sits at 44.34% in year one, and rental yield is 16.63% on a $119,000 entry. Equity gained on principal adds $768/yr, while 5% annual appreciation builds toward $32,878 over five years. Five-year ROI reaches 235.16% and total cumulative return in cash sums $92,765. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,649/mo property income rather than buyer’s personal income.
Single Family
Built in N/A
0.26 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 78061, Pearsall, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,942 (100%) |
| Owner Occupied HU | 2,135 (54.2%) |
| Renter Occupied HU | 1,279 (32.4%) |
| Vacant Housing Units | 528 (13.4%) |
| Median Home Value | $118,587 |
| Average Home Value | $190,904 |
Residential
2,833
Single Family
2,670
Multi-Family
163
Businesses
342
Date | Event | Price |
|---|---|---|
| 2024-11-12 | Listed for sale | $119,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | N/A | N/A | $49,760 | 0.44% |
| 2023-12-27 | N/A | N/A | $49,540 | 5.23% |
| 2022-12-27 | N/A | N/A | $47,080 | 6.98% |
What's Special
Access Only
Listed by: Amanda Gonzalez • 1st Choice Realty Group
Mls Name: SABOR
Mls Provider:
Mls ID: #1822689
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.
