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 Rockport at 202 Retama Ln, Rockport, TX, 78382 priced at $235,000 pairs $2,069/mo rent with $398/mo cash flow after a $1,150/mo payment. Total monthly income equals $2,069/mo, and annual cash flow comes to $4,777/yr on $77,903 invested. Return on cash invested is 26.04% in year one, and rental yield stands at 10.57% on a $235,000 basis. Equity gained on principal adds $1,516/yr, and 5% annual appreciation accumulates to $64,926 by year five. Five-year ROI measures 136.98% and total cumulative return in cash reaches $106,708. For financing, Ziffy Mortgage’s DSCR program evaluates $2,069/mo property income against a $1,150/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1984
7,165 sqft lot
$N/A/sqft
No 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 |
|---|---|---|
| 2025-06-04 | Pending sale | $248,500 |
| 2025-06-04 | Contingent | $248,500 |
| 2025-05-07 | Listed for sale | $248,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2025-10-17 | N/A | N/A | $140,550 | 5.80% |
| 2024-10-17 | $1572.35 | -0.97% | $132,850 | -2.32% |
| 2023-10-17 | $1587.75 | 3.44% | $136,000 | 23.86% |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
