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 Rockdale at 1800 Yokley Rd, Rockdale, TX, 76567 priced at $342,600 converts $2,657/mo rent into $169/mo cash flow after a $1,677/mo obligation. Total monthly income equals $2,657/mo, and annual cash flow totals $2,034/yr on $113,572 invested. Return on cash invested prints 21.7% in year one, and rental yield reads 9.31% against a $342,600 entry. Equity gained on principal adds $2,211/yr, while 5% annual appreciation compiles into $94,654 by year five. Five-year ROI reaches 113.86% and total cumulative return in cash sums $129,319. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,657/mo property income covering a $1,677/mo payment, not borrower’s personal income.
Single Family
Built in 1976
0.41 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76567, Rockdale, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,335 (100%) |
| Owner Occupied HU | 2,658 (61.3%) |
| Renter Occupied HU | 1,028 (23.7%) |
| Vacant Housing Units | 649 (15.0%) |
| Median Home Value | $203,413 |
| Average Home Value | $242,253 |
Residential
4,058
Single Family
3,873
Multi-Family
185
Businesses
399
Date | Event | Price |
|---|---|---|
| 2025-03-22 | Listing removed | $359,000 |
| 2025-03-04 | Pending sale | $359,000 |
| 2024-12-18 | Listed for sale | $359,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-09 | $6300.16 | 21.19% | $270,512 | 10.00% |
| 2023-10-09 | $5198.53 | -11.00% | $245,920 | 10.00% |
| 2022-10-09 | $5841.05 | 0.44% | $223,564 | 10.00% |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
