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 Coleman at 200 Roselawn St, Coleman, TX, 76834 priced at $170,600 converts $1,362/mo rent into $149/mo cash flow after a $835/mo obligation. Total monthly income equals $1,362/mo, and annual cash flow totals $1,786/yr on $56,554 invested. Return on cash invested prints 23.07% in year one, and rental yield reads 9.58% against a $170,600 entry. Equity gained on principal adds $1,101/yr, while 5% annual appreciation compiles into $47,134 by year five. Five-year ROI reaches 121% and total cumulative return in cash sums $68,429. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $1,362/mo property income covering a $835/mo payment, not borrower’s personal income.
Single Family
Built in N/A
9,374 sqft lot
$N/A/sqft
No HOA
Date | Event | Price |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-09 | $2529.35 | 419.56% | $108,350 | 172.78% |
| 2023-10-09 | $486.83 | -0.75% | $39,720 | N/A |
| 2022-10-09 | $490.52 | -6.75% | $39,720 | -11.95% |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
