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 Luling at 1581 Washburn Rd, Luling, TX, 78648 generates $3,032/mo in rent and, after a $2,031/mo payment, leaves $81/mo in cash flow. Total monthly income is $3,032/mo, and annual cash flow is $973/yr on $137,573 invested. Return on cash invested sits at 20.62% in year one, and rental yield is 8.77% on a $415,000 entry. Equity gained on principal adds $2,678/yr, while 5% annual appreciation builds toward $114,657 over five years. Five-year ROI reaches 107.87% and total cumulative return in cash sums $148,401. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,032/mo property income rather than buyer’s personal income.
Single Family
Built in 2021
2.26 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 78648, Luling, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,660 (100%) |
| Owner Occupied HU | 2,199 (60.1%) |
| Renter Occupied HU | 1,020 (27.9%) |
| Vacant Housing Units | 441 (12.0%) |
| Median Home Value | $230,417 |
| Average Home Value | $257,386 |
Residential
3,179
Single Family
3,012
Multi-Family
167
Businesses
325
Date | Event | Price |
|---|---|---|
| 2025-05-21 | Listed for sale | $415,000 |
| 2021-08-27 | Sold | N/A |
| 2021-07-23 | Pending sale | $349,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-21 | $6075.18 | 9.95% | $457,590 | 3.01% |
| 2023-05-21 | $5525.57 | -13.53% | $444,216 | 12.39% |
| 2022-05-21 | $6389.87 | 98.11% | $395,260 | 148.42% |
Listed by: Kenneth Brodrick • Orchard Brokerage
Mls Name: Unlock MLS
Mls Provider:
Mls ID: #5962597
Disclaimer: Based on information from Unlock MLS (alternatively, from ACTRIS) for the period through 2025-05-21 11:48:45 PDT. Neither the Board nor ACTRIS guarantees or is in any way responsible for its accuracy. All data is provided AS IS and with all faults. Data maintained by the Board or ACTRIS may not reflect all real estate activity in the market. Information being provided is 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. Some IDX listings have been excluded from this website. [Click here for more information](/mls-disclaimers/#27)
