Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
No similar rental properties found nearby.
No similar price properties found nearby.
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 San Saba at 203 W Commerce St, San Saba, TX, 76877 priced at $699,900 converts $3,554/mo rent into after a $3,426/mo obligation. Total monthly income equals $3,554/mo. Return on cash invested prints 12.64% in year one, and rental yield reads 6.09% against a $699,900 entry. Equity gained on principal adds $4,516/yr, while 5% annual appreciation compiles into $193,369 by year five. Five-year ROI reaches 65.06% and total cumulative return in cash sums $149,804. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,554/mo property income covering a $3,426/mo payment, not borrower’s personal income.
Single Family
Built in 1930
0.37 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76877, San Saba, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,041 (100%) |
| Owner Occupied HU | 1,166 (57.1%) |
| Renter Occupied HU | 421 (20.6%) |
| Vacant Housing Units | 454 (22.2%) |
| Median Home Value | $167,485 |
| Average Home Value | $351,910 |
Residential
1,691
Single Family
1,691
Multi-Family
0
Businesses
305
Date | Event | Price |
|---|---|---|
| 2024-10-26 | Price change | $699,900 |
| 2024-05-02 | Listed for sale | $725,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-11 | $4415.05 | 3.71% | $333,800 | 8.65% |
| 2023-02-11 | $4257.12 | -8.19% | $307,220 | 10.00% |
| 2022-02-11 | $4636.70 | 18.31% | $279,280 | 34.76% |
No similar rental properties found nearby.
No similar price properties found nearby.
Listed by: Wana Crouch • National Agent Network
Mls Name: NTREIS
Mls ID: #20605814
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.
