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 Rhome at 1311 Roe Helm Cir, Rhome, TX, 76078 offers $4,952/mo rent that, after a $3,321/mo payment, leaves $127/mo cash flow. Total monthly income is $4,952/mo, and annual cash flow is $1,524/yr on $223,227 cash. Return on cash invested measures 20.74% in year one, and rental yield stands at 8.76% at a $678,500 entry. Equity gained on principal adds $4,378/yr while 5% annual appreciation compounds into $187,457 by year five. Five-year ROI records 108.49% and total cumulative return in cash reaches $242,182. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $4,952/mo property income versus a $3,321/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2009
0.78 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76078, Rhome, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,203 (100%) |
| Owner Occupied HU | 3,527 (83.9%) |
| Renter Occupied HU | 495 (11.8%) |
| Vacant Housing Units | 181 ( 4.3%) |
| Median Home Value | $377,331 |
| Average Home Value | $441,454 |
Residential
4,000
Single Family
4,000
Multi-Family
0
Businesses
245
Date | Event | Price |
|---|---|---|
| 2024-12-12 | Price change | $678,500 |
| 2024-10-31 | Listed for sale | $679,000 |
| 2008-12-04 | Sold | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | N/A | N/A | $589,135 | 10.00% |
| 2023-12-27 | $3694.23 | N/A | $535,577 | 10.00% |
| 2022-12-27 | N/A | N/A | $486,888 | 10.57% |
Listed by: Sandy Atnip • Anne Land Real Estate
Mls Name: NTREIS
Mls ID: #20763960
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.
