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 Whaley St, Caldwell, TX, 77836 priced at $261,500 converts $2,398/mo rent into $538/mo cash flow after a $1,280/mo obligation. Total monthly income equals $2,398/mo, and annual cash flow totals $6,460/yr on $86,687 invested. Return on cash invested prints 27.36% in year one, and rental yield reads 11% against a $261,500 entry. Equity gained on principal adds $1,687/yr, while 5% annual appreciation compiles into $72,248 by year five. Five-year ROI reaches 144.06% and total cumulative return in cash sums $124,880. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,398/mo property income covering a $1,280/mo payment, not borrower’s personal income.
Single Family
Built in 2024
N/A 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 |
|---|---|---|
| 2025-03-03 | Listing removed | $274,900 |
| 2025-02-14 | Pending sale | $274,900 |
| 2024-12-19 | Price change | $274,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-06-25 | $465.11 | N/A | $25,209 | -36.20% |
| 2022-06-25 | N/A | N/A | $39,512 | N/A |
Listed by: N/A • N/A
Mls Name: Stylecraft Homes
Mls Provider:
Mls ID: #N/A
