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% |
Investment property for sale in Rockport at 209 Forest Hls APT 210, Rockport, TX, 78382 offers a 11.74% rental yield on a $120,000 purchase with $1,174/mo rent. Total monthly income registers $1,174/mo, and a $587/mo payment leaves $107/mo available for distribution. Annual cash flow reaches $1,284/yr on $39,780 to close, and return on cash invested stands at 23.14% in year one. Equity gained on principal adds $774/yr while 5% annual appreciation supports $33,154 over five years. Portfolio math shows five-year ROI at 123.7% and total cumulative return in cash at $49,207. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,174/mo property income against a $587/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Condo
Built in 1985
3.82 Acres lot
$N/A/sqft
$214 monthly HOA
Neighborhood data shown for ZIP Code: 78382, Rockport, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 14,438 (100%) |
| Owner Occupied HU | 7,277 (50.4%) |
| Renter Occupied HU | 2,366 (16.4%) |
| Vacant Housing Units | 4,795 (33.2%) |
| Median Home Value | $309,755 |
| Average Home Value | $392,083 |
Residential
10,644
Single Family
9,525
Multi-Family
1,119
Businesses
703
Date | Event | Price |
|---|---|---|
| 2025-06-05 | Listed for sale | $120,000 |
| 2025-05-31 | Listing removed | $120,950 |
| 2025-04-04 | Price change | $120,950 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-06 | $1904.38 | 219.26% | $119,860 | 31.41% |
| 2023-06-06 | $596.49 | -42.50% | $91,212 | 10.00% |
| 2022-06-06 | $1037.45 | -23.69% | $82,920 | 7.49% |
Listed by: Gisella Villarreal • Keller Williams Coastal Bend
Mls Name: South Texas MLS
Mls Provider:
Mls ID: #460204
Disclaimer: Based on information from South Texas MLS, LLC as of 2025-06-05 20:11:28 PDT. All information provided is deemed reliable but is not guaranteed and should be independently verified. South Texas MLS, LLC provides the MLS and all content therein AS IS and without any warranty, express or implied. MLS aggregate data is a copyright of Texas Association of REALTORS (TAR) and that the reader may not reproduce or distribute the MLS aggregate data.
