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 De Leon at 172 N Mohon St, De Leon, TX, 76444 priced at $314,000 converts $3,406/mo rent into $1,173/mo cash flow after a $1,537/mo obligation. Total monthly income equals $3,406/mo, and annual cash flow totals $14,076/yr on $104,091 invested. Return on cash invested prints 33.43% in year one, and rental yield reads 13.02% against a $314,000 entry. Equity gained on principal adds $2,026/yr, while 5% annual appreciation compiles into $86,752 by year five. Five-year ROI reaches 176.55% and total cumulative return in cash sums $183,771. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,406/mo property income covering a $1,537/mo payment, not borrower’s personal income.
Single Family
Built in 1979
0.33 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76444, De Leon, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,821 (100%) |
| Owner Occupied HU | 1,183 (65.0%) |
| Renter Occupied HU | 331 (18.2%) |
| Vacant Housing Units | 307 (16.9%) |
| Median Home Value | $154,167 |
| Average Home Value | $253,586 |
Residential
1,632
Single Family
1,598
Multi-Family
34
Businesses
137
Date | Event | Price |
|---|---|---|
| 2024-07-31 | Price change | $314,000 |
| 2024-05-14 | Price change | $319,000 |
| 2024-04-17 | Price change | $330,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-15 | $2175.25 | -24.97% | $153,525 | 10.00% |
| 2022-08-15 | $2899.29 | -2.61% | $139,568 | 10.00% |
| 2021-08-15 | $2976.88 | 5.66% | $126,880 | 8.57% |
Listed by: Jessy Brennecke • Ebby Halliday Realtors
Mls Name: NTREIS
Mls ID: #20565494
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.
