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 Mcdade at 135 Belton St, Mcdade, TX, 78650 priced at $157,250 converts $1,263/mo rent into $144/mo cash flow after a $770/mo obligation. Total monthly income equals $1,263/mo, and annual cash flow totals $1,733/yr on $52,128 invested. Return on cash invested prints 23.23% in year one, and rental yield reads 9.64% against a $157,250 entry. Equity gained on principal adds $1,015/yr, while 5% annual appreciation compiles into $43,445 by year five. Five-year ROI reaches 121.92% and total cumulative return in cash sums $63,554. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $1,263/mo property income covering a $770/mo payment, not borrower’s personal income.
Single Family
Built in 1972
0.40 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 78650, Mc Dade, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 848 (100%) |
| Owner Occupied HU | 573 (67.6%) |
| Renter Occupied HU | 141 (16.6%) |
| Vacant Housing Units | 134 (15.8%) |
| Median Home Value | $327,232 |
| Average Home Value | $416,654 |
Residential
587
Single Family
587
Multi-Family
0
Businesses
54
Date | Event | Price |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Lori Haring • Lori Haring Realty
Mls Name: Unlock MLS
Mls ID: #6994591
