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% |
Investment property for sale in Red Rock at 158 Fealy Rd, Red Rock, TX, 78662 at $120,100 posts ROI 53.3% with $1,108/mo cash flow from $1,962/mo rent. Total monthly income equals $1,962/mo, and annual cash flow records $13,293/yr on $39,813 to close. Return on cash invested measures 53.3% and rental yield reads 19.6% at the current $120,100. Equity gained on principal adds $775/yr, and 5% annual appreciation supports $33,181 by year five. Five-year ROI prints 283.12% and total cumulative return in cash totals $112,719.
You can finance with Ziffy Mortgage’s DSCR loan, which relies on $1,962/mo property income rather than your personal income records (W2s, Paystubs, and Tax returns).
Single Family
Built in 1992
8 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 78662, Red Rock, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,291 (100%) |
| Owner Occupied HU | 952 (73.7%) |
| Renter Occupied HU | 201 (15.6%) |
| Vacant Housing Units | 138 (10.7%) |
| Median Home Value | $335,740 |
| Average Home Value | $378,747 |
Residential
1,012
Single Family
1,012
Multi-Family
0
Businesses
55
Date | Event | Price |
|---|---|---|
| 2024-08-30 | Price change | $120,100 |
| 2024-08-28 | Price change | $100,000 |
| 2024-08-12 | Price change | $78,200 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-10-14 | N/A | N/A | $156,427 | 10.00% |
| 2022-10-14 | $1098.35 | -1.39% | $142,206 | 10.00% |
| 2021-10-14 | $1113.79 | 1.07% | $129,278 | 10.00% |
Listed by: Myers Jackson • Myers Jackson
Mls Name: NTREIS
Mls ID: #20683232
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.
