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 Bruceville Eddy at 203 Dalrex Rd, Bruceville Eddy, TX, 76630 generates $4,890/mo in rent and, after a $1,762/mo payment, leaves $2,330/mo in cash flow. Total monthly income is $4,890/mo, and annual cash flow is $27,960/yr on $119,337 invested. Return on cash invested sits at 43.34% in year one, and rental yield is 16.3% on a $359,990 entry. Equity gained on principal adds $2,323/yr, while 5% annual appreciation builds toward $99,459 over five years. Five-year ROI reaches 229.73% and total cumulative return in cash sums $274,146. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $4,890/mo property income rather than buyer’s personal income.
Single Family
Built in 1998
8.39 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76630, Bruceville, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 727 (100%) |
| Owner Occupied HU | 569 (78.3%) |
| Renter Occupied HU | 108 (14.9%) |
| Vacant Housing Units | 50 ( 6.9%) |
| Median Home Value | $360,323 |
| Average Home Value | $400,655 |
Residential
649
Single Family
649
Multi-Family
0
Businesses
12
Date | Event | Price |
|---|---|---|
| 2024-07-17 | Listed for sale | $359,990 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-16 | $5436.75 | -18.78% | $400,000 | -4.51% |
| 2022-08-16 | $6693.58 | 80.67% | $418,900 | 38.99% |
| 2021-08-16 | $3704.80 | N/A | $301,380 | 10.29% |
Listed by: Steven Koleno • Beycome Brokerage Realty, LLC
Mls Name: HAR
Mls Provider:
Mls ID: #12357251
Disclaimer: Copyright 2024, Houston REALTORS Information Service, Inc. The information provided is exclusively for consumers 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.
