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 Caldwell at 301 Whaley St, Caldwell, TX, 77836 listed at $264,300 pairs $1,920/mo rent with a $1,294/mo payment to leave $5/mo cash flow. Total monthly income runs $1,920/mo, and annual cash flow reaches $57/yr on $87,615 cash to close. Return on cash invested measures 19.97% in year one, and rental yield registers 8.72% at a $264,300 basis. Equity gained on principal adds $1,705/yr, and annual property appreciation at 5% supports $73,021 by year five. Five-year ROI tracks 104.58% and total cumulative return in cash totals $91,632. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $1,920/mo property income relative to a $1,294/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2025
6,534 sqft lot
$N/A/sqft
$425 annually 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 |
|---|---|---|
| 2025-02-21 | Listed for sale | $264,300 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-04-16 | $456.56 | N/A | $24,746 | -13.89% |
| 2022-04-16 | N/A | N/A | $28,736 | N/A |
Listed by: Tracy Hailes • Stylecraft Brokerage, LLC
Mls Name: BCSMLS
Mls Provider:
Mls ID: #25004636
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.
