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 Somerville at 212 Hill Loop Rd, Somerville, TX, 77879 with 5% annual appreciation on a $205,000 basis while $1,733/mo rent supports operations. Total monthly income totals $1,733/mo and a $1,003/mo payment preserves $262/mo for cash returns. Annual cash flow comes to $3,146/yr on $67,958 deployed, and return on cash invested reaches 24.54% in year one. Equity gained on principal adds $1,323/yr, and five-year appreciation sums $56,638 alongside rental yield of 10.14%. Five-year ROI measures 129.02% and total cumulative return in cash totals $87,678.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $1,733/mo property income versus a $1,003/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Manufactured
Built in 2015
0.90 Acres lot
$N/A/sqft
$161 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 |
|---|---|---|
| 2024-08-30 | Listed for sale | $205,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-12-27 | $496.88 | -2.64% | $35,935 | 14.21% |
| 2022-12-27 | $510.34 | 24.74% | $31,463 | 37.22% |
| 2021-12-27 | $409.13 | N/A | $22,929 | 596.51% |
Listed by: Mandy Allen • Better Homes and Gardens Real Estate Hometown
Mls Name: HAR
Mls Provider:
Mls ID: #20910626
Disclaimer: Copyright 2024, 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.
