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 Venus at 206 S Beach St, Venus, TX, 76084 priced at $399,000 pairs $3,853/mo rent with $1,016/mo cash flow after a $1,953/mo payment. Total monthly income equals $3,853/mo, and annual cash flow comes to $12,187/yr on $132,269 invested. Return on cash invested is 29.12% in year one, and rental yield stands at 11.59% on a $399,000 basis. Equity gained on principal adds $2,575/yr, and 5% annual appreciation accumulates to $110,236 by year five. Five-year ROI measures 153.46% and total cumulative return in cash reaches $202,982. For financing, Ziffy Mortgage’s DSCR program evaluates $3,853/mo property income against a $1,953/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in N/A
10,497 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76084, Venus, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,458 (100%) |
| Owner Occupied HU | 4,567 (83.7%) |
| Renter Occupied HU | 548 (10.0%) |
| Vacant Housing Units | 343 ( 6.3%) |
| Median Home Value | $329,699 |
| Average Home Value | $357,856 |
Residential
5,310
Single Family
5,195
Multi-Family
115
Businesses
179
Date | Event | Price |
|---|---|---|
| 2025-06-25 | Pending sale | $399,000 |
| 2025-06-18 | Contingent | $399,000 |
| 2025-04-15 | Price change | $399,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Annie Taliaferro • Keller Williams Fort Worth
Mls Name: NTREIS
Mls ID: #20868020
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.
