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 Caldwell at 302 Broaddus Bnd, Caldwell, TX, 77836 priced at $269,900 pairs $2,318/mo rent with $363/mo cash flow after a $1,321/mo payment. Total monthly income equals $2,318/mo, and annual cash flow comes to $4,360/yr on $89,472 invested. Return on cash invested is 24.78% in year one, and rental yield stands at 10.31% on a $269,900 basis. Equity gained on principal adds $1,742/yr, and 5% annual appreciation accumulates to $74,568 by year five. Five-year ROI measures 130.38% and total cumulative return in cash reaches $116,658. For financing, Ziffy Mortgage’s DSCR program evaluates $2,318/mo property income against a $1,321/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2024
N/A 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 |
|---|---|---|
| 2025-05-29 | Pending sale | $269,900 |
| 2024-12-19 | Price change | $269,900 |
| 2024-11-21 | Price change | $274,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-06-25 | $537.68 | N/A | $29,142 | -13.88% |
| 2022-06-25 | N/A | N/A | $33,840 | N/A |
Listed by: Tracy Hailes • Stylecraft Brokerage, LLC
Mls Name: HAR
Mls Provider:
Mls ID: #15569703
Disclaimer: Copyright 2025, Houston REALTORS Information Service, Inc. The information provided is exclusively for consumers 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.
