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 Cistern at 14640 N State Highway 95, Cistern, TX, 78941 generates $3,115/mo in rent, after a $2,258/mo payment. Total monthly income is $3,115/mo. Return on cash invested sits at 18.61% in year one, and rental yield is 8.1% on a $461,388 entry. Equity gained on principal adds $2,977/yr, while 5% annual appreciation builds toward $127,473 over five years. Five-year ROI reaches 97.1% and total cumulative return in cash sums $148,517. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,115/mo property income rather than buyer’s personal income.
Single Family
Built in 1996
12.21 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 78941, Flatonia, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,569 (100%) |
| Owner Occupied HU | 953 (60.7%) |
| Renter Occupied HU | 188 (12.0%) |
| Vacant Housing Units | 428 (27.3%) |
| Median Home Value | $304,573 |
| Average Home Value | $452,568 |
Residential
1,014
Single Family
1,014
Multi-Family
0
Businesses
160
Date | Event | Price |
|---|---|---|
| 2024-07-26 | Price change | $461,388 |
| 2024-04-24 | Price change | $694,000 |
| 2024-03-05 | Listed for sale | $711,502 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | N/A | N/A | $630,574 | -1.31% |
| 2023-12-27 | $773.47 | -60.25% | $638,958 | 45.80% |
| 2022-12-27 | $1945.98 | 1.16% | $438,230 | 6.66% |
Listed by: Gary Holub • Holub Real Estate, LLC
Mls Name: HAR
Mls Provider:
Mls ID: #42533644
Disclaimer: Copyright 2024, Houston REALTORS Information Service, Inc. The information provided is exclusively for consumers 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.
