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 Somerville at 203 Wild Cir, Somerville, TX, 77879 with 5% annual appreciation on a $165,000 basis while $1,391/mo rent supports operations. Total monthly income totals $1,391/mo and a $808/mo payment preserves $217/mo for cash returns. Annual cash flow comes to $2,607/yr on $54,698 deployed, and return on cash invested reaches 24.68% in year one. Equity gained on principal adds $1,065/yr, and five-year appreciation sums $45,586 alongside rental yield of 10.12%. Five-year ROI measures 129.68% and total cumulative return in cash totals $70,931.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $1,391/mo property income versus a $808/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 2021
0.52 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 77879, Somerville, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,528 (100%) |
| Owner Occupied HU | 2,029 (57.5%) |
| Renter Occupied HU | 428 (12.1%) |
| Vacant Housing Units | 1,071 (30.4%) |
| Median Home Value | $146,744 |
| Average Home Value | $243,677 |
Residential
2,310
Single Family
2,310
Multi-Family
0
Businesses
135
Date | Event | Price |
|---|---|---|
| 2025-04-17 | Listed for sale | $165,000 |
| 2020-09-23 | Listing removed | $21,000 |
| 2020-08-24 | Pending sale | $21,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-04-17 | $1362.01 | 53.73% | $98,503 | 80.35% |
| 2022-04-17 | $885.95 | 324.75% | $54,619 | 367.27% |
| 2021-04-17 | $208.58 | N/A | $11,689 | 30.01% |
Listed by: Rylan McCarley • Real Broker, LLC
Mls Name: BCSMLS
Mls Provider:
Mls ID: #25004075
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.
