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 Rockport at 1617 S Doughty St, Rockport, TX, 78382 generates $1,459/mo in rent and, after a $876/mo payment, leaves $186/mo in cash flow. Total monthly income is $1,459/mo, and annual cash flow is $2,235/yr on $59,339 invested. Return on cash invested sits at 23.67% in year one, and rental yield is 9.78% on a $179,000 entry. Equity gained on principal adds $1,155/yr, while 5% annual appreciation builds toward $49,454 over five years. Five-year ROI reaches 124.32% and total cumulative return in cash sums $73,767. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,459/mo property income rather than buyer’s personal income.
Single Family
Built in 2008
7,000 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 78382, Rockport, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 14,438 (100%) |
| Owner Occupied HU | 7,277 (50.4%) |
| Renter Occupied HU | 2,366 (16.4%) |
| Vacant Housing Units | 4,795 (33.2%) |
| Median Home Value | $309,755 |
| Average Home Value | $392,083 |
Residential
10,644
Single Family
9,525
Multi-Family
1,119
Businesses
703
Date | Event | Price |
|---|---|---|
| 2025-01-30 | Price change | $179,000 |
| 2024-11-23 | Listed for sale | $184,000 |
| 2019-02-07 | Listing removed | $115,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $1256.60 | 19.55% | $173,659 | 10.00% |
| 2023-02-13 | $1051.14 | -33.89% | $157,872 | 10.00% |
| 2022-02-13 | $1589.93 | -8.16% | $143,520 | -0.84% |
Listed by: Shelly Griffin • Realty Executives Coastal Bend/Rockport
Mls Name: RPMLS
Mls ID: #146936
Disclaimer: Copyright Rockport Area Association of REALTORS. Al rights reserved. Information is deemed reliable but not guaranteed.
