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 Brownwood at 2004 Calvert Rd, Brownwood, TX, 76801 priced at $165,900 pairs $1,352/mo rent with $172/mo cash flow after a $812/mo payment. Total monthly income equals $1,352/mo, and annual cash flow comes to $2,067/yr on $54,996 invested. Return on cash invested is 23.67% in year one, and rental yield stands at 9.78% on a $165,900 basis. Equity gained on principal adds $1,071/yr, and 5% annual appreciation accumulates to $45,835 by year five. Five-year ROI measures 124.25% and total cumulative return in cash reaches $68,334. For financing, Ziffy Mortgage’s DSCR program evaluates $1,352/mo property income against a $812/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1982
7,666 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76801, Brownwood, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,676 (100%) |
| Owner Occupied HU | 6,492 (51.2%) |
| Renter Occupied HU | 3,800 (30.0%) |
| Vacant Housing Units | 2,384 (18.8%) |
| Median Home Value | $167,797 |
| Average Home Value | $210,963 |
Residential
10,657
Single Family
9,499
Multi-Family
1,158
Businesses
885
Date | Event | Price |
|---|---|---|
| 2025-02-05 | Price change | $165,900 |
| 2024-12-13 | Price change | $169,900 |
| 2024-09-02 | Price change | $179,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $1843.12 | -12.00% | $131,860 | 8.33% |
| 2023-02-13 | $2094.41 | -7.97% | $121,720 | -0.02% |
| 2022-02-13 | $2275.74 | N/A | $121,750 | 9.36% |
Listed by: Sheri Wells • KWSynergy
Mls Name: NTREIS
Mls ID: #20700999
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.
