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 Moore at 135 Private Road Frio Ests, Moore, TX, 78057 priced at $214,900 pairs $2,160/mo rent with $632/mo cash flow after a $1,052/mo payment. Total monthly income equals $2,160/mo, and annual cash flow comes to $7,580/yr on $71,239 invested. Return on cash invested is 30.55% in year one, and rental yield stands at 12.06% on a $214,900 basis. Equity gained on principal adds $1,387/yr, and 5% annual appreciation accumulates to $59,373 by year five. Five-year ROI measures 161.14% and total cumulative return in cash reaches $114,798. For financing, Ziffy Mortgage’s DSCR program evaluates $2,160/mo property income against a $1,052/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2023
1.50 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 78057, Moore, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 507 (100%) |
| Owner Occupied HU | 369 (72.8%) |
| Renter Occupied HU | 54 (10.7%) |
| Vacant Housing Units | 84 (16.6%) |
| Median Home Value | $716,912 |
| Average Home Value | $596,247 |
Residential
411
Single Family
411
Multi-Family
0
Businesses
38
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: Charles Chin • Blue Indie Realty Inc
Mls Name: HAR
Mls ID: #70302640
