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% |
Investment property for sale in Rockport at 202 Drum Dr, Rockport, TX, 78382 listed at $639,000 pairs $2,640/mo rent with a $3,128/mo payment. Total monthly income runs $2,640/mo. Return on cash invested measures 9.04% in year one, and rental yield registers 4.96% at a $639,000 basis. Equity gained on principal adds $4,123/yr, and annual property appreciation at 5% supports $176,544 by year five. Five-year ROI tracks 45.83% and total cumulative return in cash totals $96,352. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,640/mo property income relative to a $3,128/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2022
5 Acres lot
$N/A/sqft
$305 annually HOA
Neighborhood data shown for ZIP Code: 78382, Rockport, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 14,438 (100%) |
| Owner Occupied HU | 7,277 (50.4%) |
| Renter Occupied HU | 2,366 (16.4%) |
| Vacant Housing Units | 4,795 (33.2%) |
| Median Home Value | $309,755 |
| Average Home Value | $392,083 |
Residential
10,644
Single Family
9,525
Multi-Family
1,119
Businesses
703
Date | Event | Price |
|---|---|---|
| 2025-01-21 | Listed for sale | $639,000 |
| 2025-01-10 | Contingent | $639,000 |
| 2024-12-11 | Price change | $639,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $1468.59 | 193.18% | $365,000 | 185.96% |
| 2023-02-13 | $500.92 | 67.45% | $127,640 | 70.19% |
| 2022-02-13 | $299.14 | 22.70% | $75,000 | 34.77% |
Listed by: Farrah Gauthreaux • Vaden MacLeod Real Estate
Mls Name: South Texas MLS
Mls Provider:
Mls ID: #451802
Disclaimer: Based on information from South Texas MLS, LLC as of 2025-02-12 23:55:25 PST. All information provided is deemed reliable but is not guaranteed and should be independently verified. South Texas MLS, LLC provides the MLS and all content therein AS IS and without any warranty, express or implied. MLS aggregate data is a copyright of Texas Association of REALTORS (TAR) and that the reader may not reproduce or distribute the MLS aggregate data.
