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 208 W Simons St, Edna, TX, 77957 priced at $155,000 pairs $1,110/mo rent with $7/mo cash flow after a $759/mo payment. Total monthly income equals $1,110/mo, and annual cash flow comes to $89/yr on $51,383 invested. Return on cash invested is 20.08% in year one, and rental yield stands at 8.59% on a $155,000 basis. Equity gained on principal adds $1,000/yr, and 5% annual appreciation accumulates to $42,824 by year five. Five-year ROI measures 105.05% and total cumulative return in cash reaches $53,980. For financing, Ziffy Mortgage’s DSCR program evaluates $1,110/mo property income against a $759/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1945
9,570 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 |
|---|---|---|
| 2024-06-28 | Listed for sale | $155,000 |
| 2022-05-26 | Sold | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-13 | $2332.30 | 208.43% | $131,360 | 74.06% |
| 2022-08-13 | $756.18 | -6.91% | $75,470 | 10.00% |
| 2021-08-13 | $812.28 | -1.89% | $68,610 | -1.15% |
What's Special
Pull Down Stairs
Listed by: Katherine Compton • Twin Rivers Real Estate
Mls Name: Central Texas MLS
Mls Provider:
Mls ID: #548975
Disclaimer: Listing and property data is from an Internet Data Exchange (IDX) provided by the Central Texas MLS. Some properties which appear for sale on the website may no longer be available because they are for instance, under contract, sold or are no longer being offered for sale. 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. Copyright 2024 Central Texas MLS, All Rights Reserved.
