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 Gonzales at 219 Thornton St, Gonzales, TX, 78629 priced at $269,000 converts $1,980/mo rent into $67/mo cash flow after a $1,317/mo obligation. Total monthly income equals $1,980/mo, and annual cash flow totals $801/yr on $89,174 invested. Return on cash invested prints 20.81% in year one, and rental yield reads 8.83% against a $269,000 entry. Equity gained on principal adds $1,736/yr, while 5% annual appreciation compiles into $74,320 by year five. Five-year ROI reaches 108.87% and total cumulative return in cash sums $97,079. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $1,980/mo property income covering a $1,317/mo payment, not borrower’s personal income.
Single Family
Built in 1940
0.28 Acres lot
$N/A/sqft
No 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 |
|---|---|---|
| 2024-09-14 | Price change | $269,000 |
| 2024-08-20 | Price change | $279,000 |
| 2024-04-12 | Listed for sale | $294,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $2611.80 | -7.96% | $152,460 | -5.30% |
| 2023-02-13 | $2837.59 | -2.76% | $161,000 | 12.93% |
| 2022-02-13 | $2918.10 | N/A | $142,560 | 9.59% |
Listed by: Shelly Barnes-Moore • Lloyd Barnes Real Estate Team
Mls Name: Central Texas MLS
Mls Provider:
Mls ID: #527248
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.
