Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
No similar rental properties found nearby.
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 Rocksprings at 2224 SD 29100, Rocksprings, TX, 78880 uses $518,400 cash to close to unlock $59,872/yr annual cash flow and $4,989/mo monthly cash flow. Total monthly income runs $16,367/mo, and a $7,831/mo payment keeps the spread at $4,989/mo. Purchase price stands at $1,600,000, and rental yield measures 12.28% with $16,367/mo rent. Return on cash invested shows 31.92% in year one, and 5% annual appreciation builds toward $442,051 over five years. Five-year ROI reaches 168.39% and total cumulative return in cash records $872,931. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $16,367/mo property income covering a $7,831/mo payment rather than investor’s personal income.
Single Family
Built in 1999
200 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 78880, Rocksprings, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 860 (100%) |
| Owner Occupied HU | 415 (48.3%) |
| Renter Occupied HU | 94 (10.9%) |
| Vacant Housing Units | 351 (40.8%) |
| Median Home Value | $75,625 |
| Average Home Value | $128,855 |
Residential
134
Single Family
134
Multi-Family
0
Businesses
85
Date | Event | Price |
|---|---|---|
| 2024-01-25 | Price change | $1,600,000 |
| 2023-10-24 | Price change | $1,675,000 |
| 2023-08-17 | Listed for sale | $1,700,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-30 | $2011.70 | 4.64% | $390,363 | 29.66% |
| 2022-08-30 | $1922.54 | -18.51% | $301,068 | 8.42% |
| 2021-08-30 | $2359.18 | N/A | $277,696 | N/A |
No similar rental properties found nearby.
Listed by: Christopher Callan • HighRidge Land and Homes
Mls Name: SABOR
Mls Provider:
Mls ID: #1802434
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.
