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 201 N Blanco St, Coleman, TX, 76834 priced at $359,000 pairs $2,819/mo rent with $266/mo cash flow after a $1,757/mo payment. Total monthly income equals $2,819/mo, and annual cash flow comes to $3,195/yr on $119,009 invested. Return on cash invested is 22.59% in year one, and rental yield stands at 9.42% on a $359,000 basis. Equity gained on principal adds $2,317/yr, and 5% annual appreciation accumulates to $99,185 by year five. Five-year ROI measures 118.48% and total cumulative return in cash reaches $140,995. For financing, Ziffy Mortgage’s DSCR program evaluates $2,819/mo property income against a $1,757/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1903
0.40 Acres lot
$N/A/sqft
No HOA
Date | Event | Price |
|---|---|---|
| 2020-07-23 | Sold | N/A |
| 2020-06-22 | Pending sale | $96,500 |
| 2020-05-09 | Price change | $96,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-07-01 | $2140.79 | -26.71% | $129,100 | N/A |
| 2022-07-01 | $2920.92 | -17.56% | $129,100 | N/A |
| 2021-07-01 | $3542.98 | N/A | $129,100 | N/A |
Listed by: Marsha Spinks • Liveoak Land & Real Estate
Mls Name: NTREIS
Mls ID: #20983915
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.
