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 Talpa at 204 3rd St, Talpa, TX, 76882 offers a 9.39% rental yield on a $149,900 purchase with $1,173/mo rent. Total monthly income registers $1,173/mo, and a $734/mo payment leaves $107/mo available for distribution. Annual cash flow reaches $1,281/yr on $49,692 to close, and return on cash invested stands at 22.49% in year one. Equity gained on principal adds $967/yr while 5% annual appreciation supports $41,415 over five years. Portfolio math shows five-year ROI at 117.92% and total cumulative return in cash at $58,595. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,173/mo property income against a $734/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1999
0.72 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76882, Talpa, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 181 (100%) |
| Owner Occupied HU | 111 (61.3%) |
| Renter Occupied HU | 17 ( 9.4%) |
| Vacant Housing Units | 53 (29.3%) |
| Median Home Value | $255,000 |
| Average Home Value | $349,122 |
Residential
142
Single Family
142
Multi-Family
0
Businesses
17
Date | Event | Price |
|---|---|---|
| 2025-01-30 | Listed for sale | $149,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-02-11 | $545.58 | -50.64% | $51,590 | 10.00% |
| 2022-02-11 | $1105.23 | -0.16% | $46,900 | N/A |
| 2021-02-11 | $1107.04 | N/A | $46,900 | N/A |
Listed by: Monte Garner • Ranch Realty of Texas
Mls Name: NTREIS
Mls ID: #20830819
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.
