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 Von Ormy at 14781 WATSON RD, Von Ormy, TX, 78073 priced at $250,000 converts $3,631/mo rent into $1,853/mo cash flow after a $1,224/mo obligation. Total monthly income equals $3,631/mo, and annual cash flow totals $22,234/yr on $82,875 invested. Return on cash invested prints 46.74% in year one, and rental yield reads 17.43% against a $250,000 entry. Equity gained on principal adds $1,613/yr, while 5% annual appreciation compiles into $69,070 by year five. Five-year ROI reaches 247.93% and total cumulative return in cash sums $205,474. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,631/mo property income covering a $1,224/mo payment, not borrower’s personal income.
Manufactured
Built in 1990
5.01 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 78073, Von Ormy, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,278 (100%) |
| Owner Occupied HU | 3,088 (72.2%) |
| Renter Occupied HU | 614 (14.4%) |
| Vacant Housing Units | 576 (13.5%) |
| Median Home Value | $222,500 |
| Average Home Value | $248,030 |
Residential
4,259
Single Family
3,837
Multi-Family
422
Businesses
155
Date | Event | Price |
|---|---|---|
| 2024-08-28 | Listed for sale | $250,000 |
| 2010-10-21 | Listing removed | $99,000 |
| 2010-08-27 | Price change | $99,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-30 | $3726.90 | 24.83% | $152,300 | 33.80% |
| 2022-08-30 | $2985.60 | 146.74% | $113,830 | 9.81% |
| 2021-08-30 | $1210.02 | N/A | $103,660 | 17.42% |
Listed by: Charlottee Menchaca • promise land properties
Mls Name: SABOR
Mls Provider:
Mls ID: #1804592
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.
