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 306 Still Meadow St, Caldwell, TX, 77836 priced at $262,000 pairs $2,123/mo rent with $260/mo cash flow after a $1,282/mo payment. Total monthly income equals $2,123/mo, and annual cash flow comes to $3,123/yr on $86,853 invested. Return on cash invested is 23.5% in year one, and rental yield stands at 9.72% on a $262,000 basis. Equity gained on principal adds $1,691/yr, and 5% annual appreciation accumulates to $72,386 by year five. Five-year ROI measures 123.36% and total cumulative return in cash reaches $107,145. For financing, Ziffy Mortgage’s DSCR program evaluates $2,123/mo property income against a $1,282/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2020
0.26 Acres lot
$N/A/sqft
No 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 |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Michael Gamble • Keller Williams Realty Brazos Valley office
Mls Name: BCSMLS
Mls ID: #25009882
