








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 Somerville at 301 49ers Cir, Somerville, TX, 77879 generates $2,280/mo in rent and, after a $1,223/mo payment, leaves $490/mo in cash flow. Total monthly income is $2,280/mo, and annual cash flow is $5,877/yr on $82,842 invested. Return on cash invested sits at 27% in year one, and rental yield is 10.95% on a $249,900 entry. Equity gained on principal adds $1,613/yr, while 5% annual appreciation builds toward $69,043 over five years. Five-year ROI reaches 142.16% and total cumulative return in cash sums $117,770. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,280/mo property income rather than buyer’s personal income.
Manufactured
Built in 1998
1.75 Acres lot
$N/A/sqft
$160 annually HOA
Neighborhood data shown for ZIP Code: 77879, Somerville, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,528 (100%) |
| Owner Occupied HU | 2,029 (57.5%) |
| Renter Occupied HU | 428 (12.1%) |
| Vacant Housing Units | 1,071 (30.4%) |
| Median Home Value | $146,744 |
| Average Home Value | $243,677 |
Residential
2,310
Single Family
2,310
Multi-Family
0
Businesses
135
Date | Event | Price |
|---|---|---|
| 2024-10-18 | Price change | $249,900 |
| 2024-09-27 | Listed for sale | $256,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||



Listed by: Maureen Ramirez • Polansky Realty
Mls Name: BCSMLS
Mls Provider:
Mls ID: #24014118
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.