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 Tow at 200 WILLOW, Tow, TX, 78672 priced at $329,000 pairs $2,358/mo rent with $19/mo cash flow after a $1,610/mo payment. Total monthly income equals $2,358/mo, and annual cash flow comes to $225/yr on $109,064 invested. Return on cash invested is 20.11% in year one, and rental yield stands at 8.6% on a $329,000 basis. Equity gained on principal adds $2,123/yr, and 5% annual appreciation accumulates to $90,897 by year five. Five-year ROI measures 105.16% and total cumulative return in cash reaches $114,693. For financing, Ziffy Mortgage’s DSCR program evaluates $2,358/mo property income against a $1,610/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1970
0.32 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 78672, Tow, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,017 (100%) |
| Owner Occupied HU | 430 (42.3%) |
| Renter Occupied HU | 73 ( 7.2%) |
| Vacant Housing Units | 514 (50.5%) |
| Median Home Value | $284,286 |
| Average Home Value | $351,820 |
Residential
555
Single Family
555
Multi-Family
0
Businesses
31
Date | Event | Price |
|---|---|---|
| 2025-06-24 | Listed for sale | $329,000 |
| 2018-04-26 | Listing removed | $165,500 |
| 2018-04-26 | Price change | $165,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-24 | $447.06 | -20.94% | $223,420 | 5.18% |
| 2023-06-24 | $565.46 | 6.09% | $212,410 | 6.09% |
| 2022-06-24 | $533.01 | 1.77% | $200,220 | 13.05% |
Listed by: Judy Schuessler • Virdell Real Estate, LLC
Mls Name: HLMLS
Mls Provider:
Mls ID: #173985
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.
