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 Somerset at 19925 S DIXON RD, Somerset, TX, 78069 priced at $165,000 pairs $1,343/mo rent with $169/mo cash flow after a $808/mo payment. Total monthly income equals $1,343/mo, and annual cash flow comes to $2,031/yr on $54,698 invested. Return on cash invested is 23.62% in year one, and rental yield stands at 9.77% on a $165,000 basis. Equity gained on principal adds $1,065/yr, and 5% annual appreciation accumulates to $45,586 by year five. Five-year ROI measures 124.04% and total cumulative return in cash reaches $67,847. For financing, Ziffy Mortgage’s DSCR program evaluates $1,343/mo property income against a $808/mo payment instead of your W2s, 1099s, or Tax returns.
Manufactured
Built in 1994
0.26 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 78069, Somerset, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,293 (100%) |
| Owner Occupied HU | 1,639 (71.5%) |
| Renter Occupied HU | 435 (19.0%) |
| Vacant Housing Units | 219 ( 9.6%) |
| Median Home Value | $236,801 |
| Average Home Value | $263,127 |
Residential
1,702
Single Family
1,702
Multi-Family
0
Businesses
123
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: Melissa Pena • Morales Realty, LLC
Mls Name: SABOR
Mls ID: #1724332
