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 Caldwell at 2641 Overlook Rd, Caldwell, TX, 77836 priced at $155,500 converts $1,682/mo rent into $576/mo cash flow after a $761/mo obligation. Total monthly income equals $1,682/mo, and annual cash flow totals $6,916/yr on $51,548 invested. Return on cash invested prints 33.33% in year one, and rental yield reads 12.98% against a $155,500 entry. Equity gained on principal adds $1,003/yr, while 5% annual appreciation compiles into $42,962 by year five. Five-year ROI reaches 176.07% and total cumulative return in cash sums $90,761. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $1,682/mo property income covering a $761/mo payment, not borrower’s personal income.
Single Family
Built in N/A
1 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 77836, Caldwell, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,448 (100%) |
| Owner Occupied HU | 4,176 (64.8%) |
| Renter Occupied HU | 1,058 (16.4%) |
| Vacant Housing Units | 1,214 (18.8%) |
| Median Home Value | $229,911 |
| Average Home Value | $275,725 |
Residential
5,115
Single Family
5,083
Multi-Family
32
Businesses
466
Date | Event | Price |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Stephanie Curtis • Real Broker, LLC
Mls Name: HAR
Mls ID: #15578461
