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 Canyon Lake at 1611 Fuller, Canyon Lake, TX, 78133 priced at $399,000 pairs $3,840/mo rent with $1,003/mo cash flow after a $1,953/mo payment. Total monthly income equals $3,840/mo, and annual cash flow comes to $12,031/yr on $132,269 invested. Return on cash invested is 29% in year one, and rental yield stands at 11.55% on a $399,000 basis. Equity gained on principal adds $2,575/yr, and 5% annual appreciation accumulates to $110,236 by year five. Five-year ROI measures 152.83% and total cumulative return in cash reaches $202,142. For financing, Ziffy Mortgage’s DSCR program evaluates $3,840/mo property income against a $1,953/mo payment instead of your W2s, 1099s, or Tax returns.
Manufactured
Built in 2022
0.79 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 78133, Canyon Lake, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,329 (100%) |
| Owner Occupied HU | 8,320 (67.5%) |
| Renter Occupied HU | 1,369 (11.1%) |
| Vacant Housing Units | 2,640 (21.4%) |
| Median Home Value | $475,760 |
| Average Home Value | $540,572 |
Residential
11,204
Single Family
11,203
Multi-Family
1
Businesses
655
Date | Event | Price |
|---|---|---|
| 2025-05-06 | Listed for sale | $399,000 |
| 2020-07-17 | Listing removed | $24,999 |
| 2020-06-30 | Listed for sale | $24,999 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-06 | $2210.57 | -12.66% | $150,000 | -11.61% |
| 2023-05-06 | $2530.87 | 94.46% | $169,710 | 119.52% |
| 2022-05-06 | $1301.48 | 714.65% | $77,310 | 768.65% |
Listed by: Bennie Brownlee • Texas Land Team
Mls Name: SABOR
Mls Provider:
Mls ID: #1864186
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.
