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 20087 Frank Rd, Paint Rock, TX, 76866 generates $1,295/mo in rent and, after a $856/mo payment, leaves $48/mo in cash flow. Total monthly income is $1,295/mo, and annual cash flow is $572/yr on $57,979 invested. Return on cash invested sits at 20.9% in year one, and rental yield is 8.89% on a $174,900 entry. Equity gained on principal adds $1,129/yr, while 5% annual appreciation builds toward $48,322 over five years. Five-year ROI reaches 109.38% and total cumulative return in cash sums $63,420. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,295/mo property income rather than buyer’s personal income.
Single Family
Built in 2010
2.17 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 |
|---|---|---|
| 2025-06-12 | Listed for sale | $174,900 |
| 2025-06-03 | Listing removed | $174,900 |
| 2025-01-28 | Price change | $174,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-12 | $2947.06 | 7.09% | $203,800 | 4.43% |
| 2023-06-12 | $2752.02 | 74.61% | $195,160 | 38.88% |
| 2022-06-12 | $1576.08 | 0.08% | $140,520 | 43.01% |
Listed by: Tammy Blair-mccreery • TAMMY BLAIR REALTY LLC
Mls Name: My State MLS
Mls ID: #11285202
