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 Edna at 205 Brown St, Edna, TX, 77957 generates $1,374/mo in rent and, after a $840/mo payment, leaves $154/mo in cash flow. Total monthly income is $1,374/mo, and annual cash flow is $1,843/yr on $56,885 invested. Return on cash invested sits at 23.15% in year one, and rental yield is 9.61% on a $171,600 entry. Equity gained on principal adds $1,107/yr, while 5% annual appreciation builds toward $47,410 over five years. Five-year ROI reaches 121.46% and total cumulative return in cash sums $69,091. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,374/mo property income rather than buyer’s personal income.
Single Family
Built in 1950
8,999 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 77957, Edna, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,290 (100%) |
| Owner Occupied HU | 2,400 (55.9%) |
| Renter Occupied HU | 1,166 (27.2%) |
| Vacant Housing Units | 724 (16.9%) |
| Median Home Value | $212,621 |
| Average Home Value | $269,105 |
Residential
3,213
Single Family
3,132
Multi-Family
81
Businesses
378
Date | Event | Price |
|---|---|---|
| 2025-07-24 | Listed for sale | $171,600 |
| 2024-01-25 | Listing removed | N/A |
| 2024-01-25 | Listed for sale | $265,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2019-07-24 | N/A | N/A | $47,860 | 0.93% |
| 2018-07-24 | N/A | N/A | $47,420 | 0.21% |
| 2017-07-24 | N/A | N/A | $47,320 | -1.58% |
Listed by: Gregory Graham • Graham&Company Realty Group
Mls Name: HAR
Mls Provider:
Mls ID: #32216740
Disclaimer: Copyright 2025, Houston REALTORS Information Service, Inc. The information provided is exclusively for consumers 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.
