








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 310 Whaley St, Caldwell, TX, 77836 priced at $264,900 pairs $2,320/mo rent with $400/mo cash flow after a $1,297/mo payment. Total monthly income equals $2,320/mo, and annual cash flow comes to $4,805/yr on $87,814 invested. Return on cash invested is 25.38% in year one, and rental yield stands at 10.51% on a $264,900 basis. Equity gained on principal adds $1,709/yr, and 5% annual appreciation accumulates to $73,187 by year five. Five-year ROI measures 133.59% and total cumulative return in cash reaches $117,308. For financing, Ziffy Mortgage’s DSCR program evaluates $2,320/mo property income against a $1,297/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2024
N/A lot
$N/A/sqft
$425 annually 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 |
|---|---|---|
| 2025-06-11 | Pending sale | $259,900 |
| 2025-05-08 | Price change | $259,900 |
| 2024-12-19 | Price change | $264,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-06-25 | $603.74 | N/A | $32,724 | -13.88% |
| 2022-06-25 | N/A | N/A | $37,999 | N/A |



Listed by: Tracy Hailes • Stylecraft Brokerage, LLC
Mls Name: HAR
Mls Provider:
Mls ID: #22177146
Disclaimer: Copyright 2025, Houston REALTORS Information Service, Inc. The information provided is exclusively for consumers 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.