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 Port Aransas at 2025 S 11th St #5, Port Aransas, TX, 78373 listed at $169,900 pairs $1,620/mo rent with a $832/mo payment to leave $238/mo cash flow. Total monthly income runs $1,620/mo, and annual cash flow reaches $2,861/yr on $56,322 cash to close. Return on cash invested measures 24.99% in year one, and rental yield registers 11.44% at a $169,900 basis. Equity gained on principal adds $1,096/yr, and annual property appreciation at 5% supports $46,940 by year five. Five-year ROI tracks 132.68% and total cumulative return in cash totals $74,726. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $1,620/mo property income relative to a $832/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Condo
Built in 1972
N/A lot
$N/A/sqft
$173 monthly HOA
Neighborhood data shown for ZIP Code: 78373, Port Aransas, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,617 (100%) |
| Owner Occupied HU | 1,209 (21.5%) |
| Renter Occupied HU | 407 ( 7.2%) |
| Vacant Housing Units | 4,001 (71.2%) |
| Median Home Value | $491,147 |
| Average Home Value | $604,986 |
Residential
2,142
Single Family
2,142
Multi-Family
0
Businesses
403
Date | Event | Price |
|---|---|---|
| 2025-01-10 | Listed for sale | $169,900 |
| 2024-12-11 | Listing removed | $174,900 |
| 2024-05-23 | Listed for sale | $174,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-12 | N/A | N/A | $185,176 | 0.97% |
| 2023-02-12 | $2317.62 | 16.90% | $183,398 | 42.97% |
| 2022-02-12 | $1982.62 | 30.37% | $128,279 | 35.23% |
Listed by: Kevin Hall • Sand Key Realty
Mls Name: South Texas MLS
Mls Provider:
Mls ID: #452846
Disclaimer: Based on information from South Texas MLS, LLC as of 2025-02-11 17:06:29 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.
