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 Caldwell at 204 Whaley St, Caldwell, TX, 77836 priced at $249,950 converts $2,284/mo rent into $303/mo cash flow after a $1,223/mo obligation. Total monthly income equals $2,284/mo, and annual cash flow totals $3,639/yr on $82,858 invested. Return on cash invested prints 24.3% in year one, and rental yield reads 10.97% against a $249,950 entry. Equity gained on principal adds $1,613/yr, while 5% annual appreciation compiles into $69,057 by year five. Five-year ROI reaches 128.71% and total cumulative return in cash sums $106,650. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,284/mo property income covering a $1,223/mo payment, not borrower’s personal income.
Single Family
Built in 2021
7,405 sqft lot
$N/A/sqft
$400 annually HOA
Neighborhood data shown for ZIP Code: 77836, Caldwell, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,448 (100%) |
| Owner Occupied HU | 4,176 (64.8%) |
| Renter Occupied HU | 1,058 (16.4%) |
| Vacant Housing Units | 1,214 (18.8%) |
| Median Home Value | $229,911 |
| Average Home Value | $275,725 |
Residential
5,115
Single Family
5,083
Multi-Family
32
Businesses
466
Date | Event | Price |
|---|---|---|
| 2025-01-13 | Listed for sale | $249,950 |
| 2021-01-14 | Listing removed | N/A |
| 2020-12-30 | Pending sale | $201,200 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-02-12 | $6194.30 | N/A | $218,909 | 10.00% |
| 2022-02-12 | N/A | N/A | $199,008 | 157.50% |
| 2021-02-12 | N/A | N/A | $77,286 | N/A |
Listed by: Jennifer Jennings • NextHome Realty Solutions BCS
Mls Name: BCSMLS
Mls Provider:
Mls ID: #25000308
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.
