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 Rockdale at 228 W Bell Ave, Rockdale, TX, 76567 with 5% annual appreciation on a $199,500 basis while $1,620/mo rent supports operations. Total monthly income totals $1,620/mo and a $976/mo payment preserves $202/mo for cash returns. Annual cash flow comes to $2,421/yr on $66,134 deployed, and return on cash invested reaches 23.57% in year one. Equity gained on principal adds $1,287/yr, and five-year appreciation sums $55,118 alongside rental yield of 9.74%. Five-year ROI measures 123.69% and total cumulative return in cash totals $81,799.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $1,620/mo property income versus a $976/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 1950
5,671 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76567, Rockdale, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,335 (100%) |
| Owner Occupied HU | 2,658 (61.3%) |
| Renter Occupied HU | 1,028 (23.7%) |
| Vacant Housing Units | 649 (15.0%) |
| Median Home Value | $203,413 |
| Average Home Value | $242,253 |
Residential
4,058
Single Family
3,873
Multi-Family
185
Businesses
399
Date | Event | Price |
|---|---|---|
| 2024-08-08 | Listed for sale | $199,500 |
| 2024-07-23 | Pending sale | $199,500 |
| 2024-07-12 | Listed for sale | $199,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2022-08-16 | $1683.22 | 9.64% | $59,140 | 16.49% |
| 2021-08-16 | $1535.23 | 96.97% | $50,770 | 97.93% |
| 2020-08-16 | $779.41 | 21.47% | $25,650 | 20.93% |
Listed by: Mirl Hamilton • eXp Realty, LLC
Mls Name: Unlock MLS
Mls Provider:
Mls ID: #6350997
Disclaimer: Based on information from Unlock MLS (alternatively, from ACTRIS) for the period through 2024-08-15 23:39:36 PDT. Neither the Board nor ACTRIS guarantees or is in any way responsible for its accuracy. All data is provided AS IS and with all faults. Data maintained by the Board or ACTRIS may not reflect all real estate activity in the market. Information being provided is 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. Some IDX listings have been excluded from this website. [Click here for more information](/info/mls-disclaimers/#mls_27)
