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 Rock Island at 3072 1st St, Rock Island, TX, 77470 generates $2,602/mo in rent, after a $2,570/mo payment. Total monthly income is $2,602/mo. Return on cash invested sits at 12.2% in year one, and rental yield is 5.95% on a $525,000 entry. Equity gained on principal adds $3,388/yr, while 5% annual appreciation builds toward $145,048 over five years. Five-year ROI reaches 62.69% and total cumulative return in cash sums $108,285. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,602/mo property income rather than buyer’s personal income.
Single Family
Built in 2022
11.33 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 77470, Rock Island, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 108 (100%) |
| Owner Occupied HU | 77 (71.3%) |
| Renter Occupied HU | 21 (19.4%) |
| Vacant Housing Units | 10 ( 9.3%) |
| Median Home Value | $232,143 |
| Average Home Value | $273,377 |
Residential
1
Single Family
1
Multi-Family
0
Businesses
10
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: Deanna Brabham • Texas Land Group
Mls Name: HAR
Mls ID: #7501254
