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 Blooming Grove at 305 W 3rd St, Blooming Grove, TX, 76626 priced at $160,000 converts $1,273/mo rent into $135/mo cash flow after a $783/mo obligation. Total monthly income equals $1,273/mo, and annual cash flow totals $1,624/yr on $53,040 invested. Return on cash invested prints 22.97% in year one, and rental yield reads 9.55% against a $160,000 entry. Equity gained on principal adds $1,032/yr, while 5% annual appreciation compiles into $44,205 by year five. Five-year ROI reaches 120.55% and total cumulative return in cash sums $63,938. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $1,273/mo property income covering a $783/mo payment, not borrower’s personal income.
Single Family
Built in 1972
7,492 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76626, Blooming Grove, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 717 (100%) |
| Owner Occupied HU | 501 (69.9%) |
| Renter Occupied HU | 118 (16.5%) |
| Vacant Housing Units | 98 (13.7%) |
| Median Home Value | $200,385 |
| Average Home Value | $227,949 |
Residential
556
Single Family
555
Multi-Family
1
Businesses
40
Date | Event | Price |
|---|---|---|
| 2025-08-25 | Listed for sale | $160,000 |
| 2025-08-01 | Listing removed | $200,000 |
| 2025-02-04 | Listed for sale | $200,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-08-25 | $782.46 | 20.29% | $49,488 | 20.00% |
| 2023-08-25 | $650.47 | N/A | $41,240 | 40.85% |
| 2022-08-25 | N/A | N/A | $29,280 | 33.39% |
Listed by: Leslie Morales • Rendon Realty, LLC
Mls Name: NTREIS
Mls ID: #21041395
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.
