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 Muldoon at 302 Cochran St, Muldoon, TX, 78949 offers a 13.76% rental yield on a $175,000 purchase with $2,006/mo rent. Total monthly income registers $2,006/mo, and a $857/mo payment leaves $761/mo available for distribution. Annual cash flow reaches $9,133/yr on $58,013 to close, and return on cash invested stands at 35.65% in year one. Equity gained on principal adds $1,129/yr while 5% annual appreciation supports $48,349 over five years. Portfolio math shows five-year ROI at 188.56% and total cumulative return in cash at $109,387. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,006/mo property income against a $857/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in N/A
1.03 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 78949, Muldoon, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 342 (100%) |
| Owner Occupied HU | 210 (61.4%) |
| Renter Occupied HU | 31 ( 9.1%) |
| Vacant Housing Units | 101 (29.5%) |
| Median Home Value | $350,000 |
| Average Home Value | $574,274 |
Residential
285
Single Family
285
Multi-Family
0
Businesses
4
Date | Event | Price |
|---|---|---|
| 2023-12-14 | Listed for sale | $175,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $117.52 | 6.53% | $38,267 | 10.00% |
| 2022-08-14 | $110.32 | 9.08% | $34,788 | 10.00% |
| 2021-08-14 | $101.14 | N/A | $31,625 | 10.00% |
Listed by: Scott Orange • Remmert Real Estate
Mls Name: HAR
Mls Provider:
Mls ID: #957533
Disclaimer: Copyright 2024, 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.
