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 Round Mountain at 292 Appaloosa Run, Round Mountain, TX, 78663 priced at $840,000 converts $7,657/mo rent into $1,684/mo cash flow after a $4,111/mo obligation. Total monthly income equals $7,657/mo, and annual cash flow totals $20,208/yr on $276,360 invested. Return on cash invested prints 27.37% in year one, and rental yield reads 10.94% against a $840,000 entry. Equity gained on principal adds $5,420/yr, while 5% annual appreciation compiles into $232,077 by year five. Five-year ROI reaches 144.04% and total cumulative return in cash sums $398,066. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $7,657/mo property income covering a $4,111/mo payment, not borrower’s personal income.
Single Family
Built in 2019
8.21 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 78663, Round Mountain, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 478 (100%) |
| Owner Occupied HU | 297 (62.1%) |
| Renter Occupied HU | 41 ( 8.6%) |
| Vacant Housing Units | 140 (29.3%) |
| Median Home Value | $524,351 |
| Average Home Value | $700,530 |
Residential
408
Single Family
408
Multi-Family
0
Businesses
46
Date | Event | Price |
|---|---|---|
| 2025-01-29 | Price change | $840,000 |
| 2024-08-10 | Price change | $880,000 |
| 2024-04-16 | Listed for sale | $899,999 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-14 | N/A | N/A | $1,020,090 | 2.26% |
| 2023-02-14 | $13423.43 | -4.41% | $997,510 | 7.28% |
| 2022-02-14 | $14043.41 | N/A | $929,820 | 21.54% |
Listed by: Dale Brown • Dale Brown Properties, LLC
Mls Name: HLMLS
Mls Provider:
Mls ID: #168374
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.
