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 Brownwood at 2505 Vine St, Brownwood, TX, 76801 priced at $110,000 converts $1,867/mo rent into $1,085/mo cash flow after a $538/mo obligation. Total monthly income equals $1,867/mo, and annual cash flow totals $13,022/yr on $36,465 invested. Return on cash invested prints 55.62% in year one, and rental yield reads 20.37% against a $110,000 entry. Equity gained on principal adds $710/yr, while 5% annual appreciation compiles into $30,391 by year five. Five-year ROI reaches 295.65% and total cumulative return in cash sums $107,808. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $1,867/mo property income covering a $538/mo payment, not borrower’s personal income.
Single Family
Built in N/A
9,583 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76801, Brownwood, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,676 (100%) |
| Owner Occupied HU | 6,492 (51.2%) |
| Renter Occupied HU | 3,800 (30.0%) |
| Vacant Housing Units | 2,384 (18.8%) |
| Median Home Value | $167,797 |
| Average Home Value | $210,963 |
Residential
10,657
Single Family
9,499
Multi-Family
1,158
Businesses
885
Date | Event | Price |
|---|---|---|
| 2024-08-29 | Listing removed | N/A |
| 2024-08-25 | Price change | $110,000 |
| 2024-07-31 | Listed for sale | $120,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-31 | $264.83 | -4.51% | $60,090 | 10.00% |
| 2022-08-31 | $277.33 | N/A | $54,627 | 12.47% |
| 2021-08-31 | N/A | N/A | $48,570 | 0.60% |
Listed by: Sheri Wells • KWSynergy
Mls Name: NTREIS
Mls ID: #20680993
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.
