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 Gustine at 305 S Leon St, Gustine, TX, 76455 priced at $188,000 converts $1,565/mo rent into $228/mo cash flow after a $920/mo obligation. Total monthly income equals $1,565/mo, and annual cash flow totals $2,739/yr on $62,322 invested. Return on cash invested prints 24.3% in year one, and rental yield reads 9.99% against a $188,000 entry. Equity gained on principal adds $1,213/yr, while 5% annual appreciation compiles into $51,941 by year five. Five-year ROI reaches 127.67% and total cumulative return in cash sums $79,568. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $1,565/mo property income covering a $920/mo payment, not borrower’s personal income.
Single Family
Built in 1950
0.42 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76455, Gustine, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 561 (100%) |
| Owner Occupied HU | 349 (62.2%) |
| Renter Occupied HU | 94 (16.8%) |
| Vacant Housing Units | 118 (21.0%) |
| Median Home Value | $406,410 |
| Average Home Value | $483,302 |
Residential
354
Single Family
354
Multi-Family
0
Businesses
36
Date | Event | Price |
|---|---|---|
| 2025-01-29 | Listed for sale | $188,000 |
| 2022-08-05 | Sold | N/A |
| 2022-07-14 | Pending sale | $175,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | N/A | N/A | $169,870 | 0.89% |
| 2023-02-13 | $2213.06 | 90.82% | $168,370 | 125.99% |
| 2022-02-13 | $1159.76 | -5.25% | $74,503 | 10.00% |
Listed by: Lynette Livingston • FULL HOUSE REALTY
Mls Name: NTREIS
Mls ID: #20830108
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.
