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% |
Total monthly income runs $1,962/mo, and a $2,310/mo payment. Purchase price stands at $472,000, and rental yield measures 4.99% with $1,962/mo rent. Return on cash invested shows 9.06% in year one, and 5% annual appreciation builds toward $130,405 over five years. Five-year ROI reaches 45.9% and total cumulative return in cash records $71,821. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $1,962/mo property income covering a $2,310/mo payment rather than investor’s personal income.
Single Family
Built in N/A
0.25 Acres lot
$N/A/sqft
$250 annually HOA
Neighborhood data shown for ZIP Code: 78629, Gonzales, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,640 (100%) |
| Owner Occupied HU | 3,214 (57.0%) |
| Renter Occupied HU | 1,535 (27.2%) |
| Vacant Housing Units | 891 (15.8%) |
| Median Home Value | $223,489 |
| Average Home Value | $269,038 |
Residential
4,799
Single Family
4,564
Multi-Family
235
Businesses
591
Date | Event | Price |
|---|---|---|
| 2023-04-23 | Listed for sale | $472,000 |
| 2023-01-01 | Listing removed | N/A |
| 2022-06-20 | Listed for sale | $343,260 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $186.72 | -26.02% | $10,900 | -23.88% |
| 2023-02-13 | $252.39 | -9.01% | $14,320 | 5.68% |
| 2022-02-13 | $277.37 | N/A | $13,550 | N/A |
What's Special
Pull Down Stairs
Listed by: Kristine Schmidt • Schmidt Ranches & Realty
Mls Name: Central Texas MLS
Mls Provider:
Mls ID: #502361
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 2025 Central Texas MLS, All Rights Reserved.
