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 Lorena at 3109 Marston Rd, Lorena, TX, 76655 priced at $375,000 pairs $3,196/mo rent with $290/mo cash flow after a $1,835/mo payment. Total monthly income equals $3,196/mo, and annual cash flow comes to $3,477/yr on $124,313 invested. Return on cash invested is 22.71% in year one, and rental yield stands at 10.23% on a $375,000 basis. Equity gained on principal adds $2,420/yr, and 5% annual appreciation accumulates to $103,606 by year five. Five-year ROI measures 119.88% and total cumulative return in cash reaches $149,031. For financing, Ziffy Mortgage’s DSCR program evaluates $3,196/mo property income against a $1,835/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2022
7,797 sqft lot
$N/A/sqft
$240 monthly HOA
Neighborhood data shown for ZIP Code: 76655, Lorena, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,436 (100%) |
| Owner Occupied HU | 3,509 (79.1%) |
| Renter Occupied HU | 790 (17.8%) |
| Vacant Housing Units | 137 ( 3.1%) |
| Median Home Value | $337,780 |
| Average Home Value | $372,706 |
Residential
4,436
Single Family
4,436
Multi-Family
0
Businesses
166
Date | Event | Price |
|---|---|---|
| 2025-04-17 | Listed for sale | $375,000 |
| 2022-01-07 | Listing removed | N/A |
| 2022-01-04 | Pending sale | $344,425 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-17 | $5264.46 | 33.24% | $379,365 | 10.00% |
| 2023-04-17 | $3951.17 | 22.16% | $344,877 | 155.90% |
| 2022-04-17 | $3234.51 | N/A | $134,770 | N/A |
Listed by: Camie Cross • Logan Capital Real Estate, PLLC
Mls Name: NTREIS
Mls ID: #20906359
Disclaimer: IDX information is provided exclusively for 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.
