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 Somerville at 205 Cedar Rd, Somerville, TX, 77879 priced at $249,000 converts $1,654/mo rent into after a $1,219/mo obligation. Total monthly income equals $1,654/mo. Return on cash invested prints 18.09% in year one, and rental yield reads 7.97% against a $249,000 entry. Equity gained on principal adds $1,607/yr, while 5% annual appreciation compiles into $68,794 by year five. Five-year ROI reaches 94.35% and total cumulative return in cash sums $77,876. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $1,654/mo property income covering a $1,219/mo payment, not borrower’s personal income.
Single Family
Built in 2025
10,001 sqft lot
$N/A/sqft
$100 annually 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 |
|---|---|---|
| 2025-08-12 | Listed for sale | $249,000 |
| 2024-03-19 | Listing removed | N/A |
| 2024-02-13 | Pending sale | $23,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-08-13 | $193.22 | -20.60% | $14,600 | -17.05% |
| 2023-08-13 | $243.36 | 45.65% | $17,600 | 70.87% |
| 2022-08-13 | $167.08 | -6.37% | $10,300 | 3.00% |
Listed by: Kevin O'Hara • O'Hara & Company Real Estate
Mls Name: BCSMLS
Mls Provider:
Mls ID: #25008847
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.
