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 Port Aransas at 1833 S 11th St #C-1, Port Aransas, TX, 78373 generates $4,097/mo in rent and, after a $2,198/mo payment, leaves $537/mo in cash flow. Total monthly income is $4,097/mo, and annual cash flow is $6,444/yr on $148,844 invested. Return on cash invested sits at 24.24% in year one, and rental yield is 10.95% on a $449,000 entry. Equity gained on principal adds $2,897/yr, while 5% annual appreciation builds toward $124,050 over five years. Five-year ROI reaches 128.36% and total cumulative return in cash sums $191,056. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $4,097/mo property income rather than buyer’s personal income.
Townhouse
Built in 2003
3,141 sqft lot
$N/A/sqft
$1,100 quarterly HOA
Neighborhood data shown for ZIP Code: 78373, Port Aransas, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,617 (100%) |
| Owner Occupied HU | 1,209 (21.5%) |
| Renter Occupied HU | 407 ( 7.2%) |
| Vacant Housing Units | 4,001 (71.2%) |
| Median Home Value | $491,147 |
| Average Home Value | $604,986 |
Residential
2,142
Single Family
2,142
Multi-Family
0
Businesses
403
Date | Event | Price |
|---|---|---|
| 2024-07-17 | Price change | $449,000 |
| 2024-04-20 | Price change | $499,000 |
| 2023-11-30 | Price change | $549,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-16 | $7355.62 | 9.34% | $582,064 | 33.72% |
| 2022-08-16 | $6727.39 | 12.14% | $435,276 | 16.33% |
| 2021-08-16 | $5999.03 | 70.16% | $374,187 | 79.94% |
Listed by: Christi Williams • Whitten Real Estate, Inc.
Mls Name: South Texas MLS
Mls Provider:
Mls ID: #424278
Disclaimer: Based on information from South Texas MLS, LLC as of 2024-02-06 10:12:13 PST. All information provided is deemed reliable but is not guaranteed and should be independently verified. South Texas MLS, LLC provides the MLS and all content therein AS IS and without any warranty, express or implied. MLS aggregate data is a copyright of Texas Association of REALTORS (TAR) and that the reader may not reproduce or distribute the MLS aggregate data.
