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 Venus at 135 Crockett Way, Venus, TX, 76084 priced at $289,000 pairs $2,274/mo rent with $175/mo cash flow after a $1,415/mo payment. Total monthly income equals $2,274/mo, and annual cash flow comes to $2,098/yr on $95,804 invested. Return on cash invested is 22.1% in year one, and rental yield stands at 9.44% on a $289,000 basis. Equity gained on principal adds $1,865/yr, and 5% annual appreciation accumulates to $79,845 by year five. Five-year ROI measures 115.99% and total cumulative return in cash reaches $111,122. For financing, Ziffy Mortgage’s DSCR program evaluates $2,274/mo property income against a $1,415/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2020
5,924 sqft lot
$N/A/sqft
$221 semi-annually HOA
Neighborhood data shown for ZIP Code: 76084, Venus, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,458 (100%) |
| Owner Occupied HU | 4,567 (83.7%) |
| Renter Occupied HU | 548 (10.0%) |
| Vacant Housing Units | 343 ( 6.3%) |
| Median Home Value | $329,699 |
| Average Home Value | $357,856 |
Residential
5,310
Single Family
5,195
Multi-Family
115
Businesses
179
Date | Event | Price |
|---|---|---|
| 2025-03-21 | Listed for sale | $289,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-03-21 | N/A | N/A | $277,838 | 10.00% |
| 2023-03-21 | $4878.36 | -10.96% | $252,580 | 10.00% |
| 2022-03-21 | $5478.62 | -3.44% | $229,618 | 10.00% |
Listed by: Audra Fowler • eXp Realty LLC
Mls Name: NTREIS
Mls ID: #20877855
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.
