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 Hondo at 2206 20th St, Hondo, TX, 78861 generates $2,150/mo in rent and, after a $1,370/mo payment, leaves $159/mo in cash flow. Total monthly income is $2,150/mo, and annual cash flow is $1,912/yr on $92,820 invested. Return on cash invested sits at 21.97% in year one, and rental yield is 9.21% on a $280,000 entry. Equity gained on principal adds $1,807/yr, while 5% annual appreciation builds toward $77,359 over five years. Five-year ROI reaches 115.12% and total cumulative return in cash sums $106,857. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,150/mo property income rather than buyer’s personal income.
Single Family
Built in 2006
8,407 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 78861, Hondo, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,087 (100%) |
| Owner Occupied HU | 3,400 (66.8%) |
| Renter Occupied HU | 1,097 (21.6%) |
| Vacant Housing Units | 590 (11.6%) |
| Median Home Value | $226,954 |
| Average Home Value | $278,011 |
Residential
4,995
Single Family
4,617
Multi-Family
378
Businesses
502
Date | Event | Price |
|---|---|---|
| 2025-08-12 | Listed for sale | $280,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-08-13 | $3916.93 | 18.12% | $228,649 | 10.00% |
| 2023-08-13 | $3316.04 | -14.68% | $207,863 | 10.00% |
| 2022-08-13 | $3886.45 | 2.70% | $188,966 | 10.00% |
Listed by: Kendyll Velasquez • eXp Realty
Mls Name: SABOR
Mls Provider:
Mls ID: #1892070
Disclaimer: 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.
