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 Lorena at 2809 Beutel Rd, Lorena, TX, 76655 priced at $292,500 converts $2,717/mo rent into $617/mo cash flow after a $1,432/mo obligation. Total monthly income equals $2,717/mo, and annual cash flow totals $7,399/yr on $96,964 invested. Return on cash invested prints 27.54% in year one, and rental yield reads 11.15% against a $292,500 entry. Equity gained on principal adds $1,887/yr, while 5% annual appreciation compiles into $80,812 by year five. Five-year ROI reaches 145.08% and total cumulative return in cash sums $140,673. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,717/mo property income covering a $1,432/mo payment, not borrower’s personal income.
Single Family
Built in 2017
6,621 sqft lot
$N/A/sqft
$20 monthly HOA
Neighborhood data shown for ZIP Code: 76655, Lorena, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,436 (100%) |
| Owner Occupied HU | 3,509 (79.1%) |
| Renter Occupied HU | 790 (17.8%) |
| Vacant Housing Units | 137 ( 3.1%) |
| Median Home Value | $337,780 |
| Average Home Value | $372,706 |
Residential
4,436
Single Family
4,436
Multi-Family
0
Businesses
166
Date | Event | Price |
|---|---|---|
| 2025-04-10 | Listed for sale | $292,500 |
| 2018-03-29 | Sold | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-10 | $3795.86 | 14.18% | $248,991 | 10.00% |
| 2023-04-10 | $3324.37 | -15.00% | $226,355 | 10.00% |
| 2022-04-10 | $3910.96 | -3.17% | $205,777 | 10.00% |
Listed by: Brooke Smith • Re/Max Centex, REALTORS
Mls Name: NTREIS
Mls ID: #20899499
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.
