








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 Rhome at 151 Spicewood Trl, Rhome, TX, 76078 offers $6,313/mo rent that, after a $2,692/mo payment, leaves $2,402/mo cash flow. Total monthly income is $6,313/mo, and annual cash flow is $28,823/yr on $180,934 cash. Return on cash invested measures 35.99% in year one, and rental yield stands at 13.78% at a $549,950 entry. Equity gained on principal adds $3,549/yr while 5% annual appreciation compounds into $151,941 by year five. Five-year ROI records 190.26% and total cumulative return in cash reaches $344,238. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $6,313/mo property income versus a $2,692/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2024
N/A lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76078, Rhome, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,203 (100%) |
| Owner Occupied HU | 3,527 (83.9%) |
| Renter Occupied HU | 495 (11.8%) |
| Vacant Housing Units | 181 ( 4.3%) |
| Median Home Value | $377,331 |
| Average Home Value | $441,454 |
Residential
4,000
Single Family
4,000
Multi-Family
0
Businesses
245
Date | Event | Price |
|---|---|---|
| 2024-05-27 | Listing removed | N/A |
| 2024-03-25 | Listed for sale | $549,950 |
| 2024-03-11 | Contingent | $549,950 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||



Listed by: Amanda • Riverside Homebuilders
Mls Name: Riverside Homebuilders
Mls Provider:
Mls ID: #N/A