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 Paint Rock at 20086 Calvin Rd, Paint Rock, TX, 76866 generates $1,115/mo in rent and, after a $685/mo payment, leaves $120/mo in cash flow. Total monthly income is $1,115/mo, and annual cash flow is $1,439/yr on $46,377 invested. Return on cash invested sits at 23.01% in year one, and rental yield is 9.56% on a $139,900 entry. Equity gained on principal adds $903/yr, while 5% annual appreciation builds toward $38,652 over five years. Five-year ROI reaches 120.66% and total cumulative return in cash sums $55,959. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,115/mo property income rather than buyer’s personal income.
Single Family
Built in 2000
3.55 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76866, Paint Rock, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 426 (100%) |
| Owner Occupied HU | 239 (56.1%) |
| Renter Occupied HU | 40 ( 9.4%) |
| Vacant Housing Units | 147 (34.5%) |
| Median Home Value | $187,500 |
| Average Home Value | $265,178 |
Residential
184
Single Family
184
Multi-Family
0
Businesses
24
Date | Event | Price |
|---|---|---|
| 2025-05-02 | Listed for sale | $139,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-03 | $25.73 | 2.55% | $1,780 | N/A |
| 2023-05-03 | $25.09 | -97.58% | $1,780 | -96.72% |
| 2022-05-03 | $1037.31 | 51.67% | $54,210 | 51.93% |
Listed by: Jadyn Harris • Conestoga Overland LLC
Mls Name: NTREIS
Mls ID: #20924392
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.
