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 15213 WALCOTT RDG, Von Ormy, TX, 78073 generates $3,120/mo in rent and, after a $1,468/mo payment, leaves $838/mo in cash flow. Total monthly income is $3,120/mo, and annual cash flow is $10,050/yr on $99,450 invested. Return on cash invested sits at 30.01% in year one, and rental yield is 12.48% on a $300,000 entry. Equity gained on principal adds $1,936/yr, while 5% annual appreciation builds toward $82,884 over five years. Five-year ROI reaches 158.9% and total cumulative return in cash sums $158,028. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,120/mo property income rather than buyer’s personal income.
Single Family
Built in 2019
5,924 sqft lot
$N/A/sqft
$432 annually 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 |
|---|---|---|
| 2024-06-28 | Listed for sale | $300,000 |
| 2023-02-08 | Listing removed | N/A |
| 2022-12-16 | Price change | $239,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $6340.59 | 4.12% | $248,420 | 11.32% |
| 2022-08-14 | $6089.47 | 35.96% | $223,160 | 17.68% |
| 2021-08-14 | $4478.87 | N/A | $189,630 | 20.65% |
Listed by: Ana Jaramillo • eXp Realty
Mls Name: SABOR
Mls Provider:
Mls ID: #1788353
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.
