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 El Campo at 3107 Myatt Ln, El Campo, TX, 77437 priced at $374,900 converts $3,704/mo rent into $1,038/mo cash flow after a $1,835/mo obligation. Total monthly income equals $3,704/mo, and annual cash flow totals $12,456/yr on $124,279 invested. Return on cash invested prints 29.93% in year one, and rental yield reads 11.86% against a $374,900 entry. Equity gained on principal adds $2,419/yr, while 5% annual appreciation compiles into $103,578 by year five. Five-year ROI reaches 157.79% and total cumulative return in cash sums $196,099. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,704/mo property income covering a $1,835/mo payment, not borrower’s personal income.
Single Family
Built in 1977
9,888 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 77437, El Campo, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,176 (100%) |
| Owner Occupied HU | 4,472 (62.3%) |
| Renter Occupied HU | 2,110 (29.4%) |
| Vacant Housing Units | 594 ( 8.3%) |
| Median Home Value | $228,608 |
| Average Home Value | $281,267 |
Residential
6,619
Single Family
6,174
Multi-Family
445
Businesses
925
Date | Event | Price |
|---|---|---|
| 2024-09-11 | Listed for sale | $374,900 |
| 2024-07-18 | Listing removed | N/A |
| 2024-05-20 | Listed for sale | $379,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $3258.75 | 5.97% | $315,485 | 7.06% |
| 2023-02-13 | $3075.28 | -14.38% | $294,669 | 10.00% |
| 2022-02-13 | $3591.88 | 4.15% | $267,881 | 10.00% |
Listed by: Natalie Irby • Cori Radley & Co
Mls Name: HAR
Mls Provider:
Mls ID: #83598854
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.
