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 McDade at 179 Eely Rd, McDade, TX, 78650 priced at $475,000 pairs $3,593/mo rent with $215/mo cash flow after a $2,325/mo payment. Total monthly income equals $3,593/mo, and annual cash flow comes to $2,581/yr on $157,463 invested. Return on cash invested is 21.55% in year one, and rental yield stands at 9.08% on a $475,000 basis. Equity gained on principal adds $3,065/yr, and 5% annual appreciation accumulates to $131,234 by year five. Five-year ROI measures 112.87% and total cumulative return in cash reaches $177,727. For financing, Ziffy Mortgage’s DSCR program evaluates $3,593/mo property income against a $2,325/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2021
2.99 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 78650, Mc Dade, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 848 (100%) |
| Owner Occupied HU | 573 (67.6%) |
| Renter Occupied HU | 141 (16.6%) |
| Vacant Housing Units | 134 (15.8%) |
| Median Home Value | $327,232 |
| Average Home Value | $416,654 |
Residential
587
Single Family
587
Multi-Family
0
Businesses
54
Date | Event | Price |
|---|---|---|
| 2024-12-10 | Price change | $475,000 |
| 2024-11-08 | Listed for sale | $499,000 |
| 2022-07-20 | Listing removed | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | N/A | N/A | $508,578 | 0.06% |
| 2023-02-13 | N/A | N/A | $508,274 | 222.66% |
| 2022-02-13 | N/A | N/A | $157,527 | 45.97% |
Listed by: Zia Lowe • RE/MAX Bastrop Area
Mls Name: HAR
Mls Provider:
Mls ID: #95621516
Disclaimer: Copyright 2025, Houston REALTORS Information Service, Inc. The information provided is exclusively 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. Information is deemed reliable but not guaranteed.
