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 Manor at 18112 Topsail St, Manor, TX, 78653 generates $2,280/mo in rent and, after a $1,444/mo payment, leaves $182/mo in cash flow. Total monthly income is $2,280/mo, and annual cash flow is $2,185/yr on $97,793 invested. Return on cash invested sits at 22.14% in year one, and rental yield is 9.27% on a $295,000 entry. Equity gained on principal adds $1,904/yr, while 5% annual appreciation builds toward $81,503 over five years. Five-year ROI reaches 116.07% and total cumulative return in cash sums $113,510. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,280/mo property income rather than buyer’s personal income.
Single Family
Built in 2003
5,998 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 78653, Manor, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,105 (100%) |
| Owner Occupied HU | 13,219 (73.0%) |
| Renter Occupied HU | 3,411 (18.8%) |
| Vacant Housing Units | 1,475 ( 8.1%) |
| Median Home Value | $379,053 |
| Average Home Value | $442,432 |
Residential
15,691
Single Family
14,498
Multi-Family
1,193
Businesses
503
Date | Event | Price |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Kyle Bradford • Bray Real Estate Group LLC
Mls Name: Unlock MLS
Mls ID: #3359070
