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 Center Point at 200 Oil St E, Center Point, TX, 78010 priced at $250,000 converts $2,281/mo rent into $503/mo cash flow after a $1,224/mo obligation. Total monthly income equals $2,281/mo, and annual cash flow totals $6,034/yr on $82,875 invested. Return on cash invested prints 27.19% in year one, and rental yield reads 10.95% against a $250,000 entry. Equity gained on principal adds $1,613/yr, while 5% annual appreciation compiles into $69,070 by year five. Five-year ROI reaches 143.09% and total cumulative return in cash sums $118,582. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,281/mo property income covering a $1,224/mo payment, not borrower’s personal income.
Manufactured
Built in 1974
0.29 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 78010, Center Point, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,533 (100%) |
| Owner Occupied HU | 1,041 (67.9%) |
| Renter Occupied HU | 294 (19.2%) |
| Vacant Housing Units | 198 (12.9%) |
| Median Home Value | $366,009 |
| Average Home Value | $610,776 |
Residential
1,091
Single Family
1,091
Multi-Family
0
Businesses
95
Date | Event | Price |
|---|---|---|
| 2023-11-27 | Price change | $250,000 |
| 2023-04-15 | Price change | $275,000 |
| 2023-03-27 | Price change | $289,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-23 | N/A | N/A | $172,512 | N/A |
| 2023-10-23 | $2089.91 | 274.18% | $172,512 | 327.04% |
| 2022-10-23 | $558.53 | 0.87% | $40,397 | N/A |
What's Special
None
Listed by: Brittney Koch • eXp Realty LLC / Tinsley Realty Group
Mls Name: KVMLS
Mls ID: #113556
Disclaimer: Copyright Kerrville Board of Realtors. All rights reserved. Information is deemed reliable but not guaranteed.
