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 Lorena at 2816 Brosnan Rd, Lorena, TX, 76655 offers a 9.61% rental yield on a $400,000 purchase with $3,204/mo rent. Total monthly income registers $3,204/mo, and a $1,958/mo payment leaves $295/mo available for distribution. Annual cash flow reaches $3,544/yr on $132,600 to close, and return on cash invested stands at 22.58% in year one. Equity gained on principal adds $2,581/yr while 5% annual appreciation supports $110,513 over five years. Portfolio math shows five-year ROI at 118.61% and total cumulative return in cash at $157,276. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,204/mo property income against a $1,958/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2021
7,797 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 |
|---|---|---|
| 2024-11-05 | Listed for sale | $400,000 |
| 2021-12-08 | Listing removed | N/A |
| 2021-12-07 | Pending sale | $362,580 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $7169.89 | -17.83% | $417,860 | 3.09% |
| 2023-02-13 | $8725.21 | 212.54% | $405,350 | 248.48% |
| 2022-02-13 | $2791.71 | N/A | $116,320 | N/A |
Listed by: Terri Marsh • Keller Williams Brazos West
Mls Name: NTREIS
Mls ID: #20766077
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.
