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 Rosebud at 204 S Military, Rosebud, TX, 76570 offers $2,756/mo rent that, after a $636/mo payment, leaves $1,832/mo cash flow. Total monthly income is $2,756/mo, and annual cash flow is $21,982/yr on $43,095 cash. Return on cash invested measures 70.92% in year one, and rental yield stands at 25.44% at a $130,000 entry. Equity gained on principal adds $839/yr while 5% annual appreciation compounds into $35,917 by year five. Five-year ROI records 377.59% and total cumulative return in cash reaches $162,723. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,756/mo property income versus a $636/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 1975
6,751 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76570, Rosebud, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,178 (100%) |
| Owner Occupied HU | 727 (61.7%) |
| Renter Occupied HU | 220 (18.7%) |
| Vacant Housing Units | 231 (19.6%) |
| Median Home Value | $102,284 |
| Average Home Value | $143,480 |
Residential
707
Single Family
707
Multi-Family
0
Businesses
74
Date | Event | Price |
|---|---|---|
| 2024-08-03 | Price change | $130,000 |
| 2024-07-21 | Price change | $150,000 |
| 2024-07-17 | Listed for sale | $165,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-16 | $2111.80 | 91.86% | $77,790 | 39.76% |
| 2022-08-16 | $1100.67 | -8.35% | $55,660 | 10.00% |
| 2021-08-16 | $1200.94 | N/A | $50,600 | -2.58% |
Listed by: Ana Candido • Mora Bella, Inc.
Mls Name: NTREIS
Mls ID: #20676796
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.
