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% |
Investment property for sale in Edna at 311 Carver St, Edna, TX, 77957 offers a 9.03% rental yield on a $125,000 purchase with $941/mo rent. Total monthly income registers $941/mo, and a $612/mo payment leaves $52/mo available for distribution. Annual cash flow reaches $623/yr on $41,438 to close, and return on cash invested stands at 21.41% in year one. Equity gained on principal adds $807/yr while 5% annual appreciation supports $34,535 over five years. Portfolio math shows five-year ROI at 112.11% and total cumulative return in cash at $46,457. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $941/mo property income against a $612/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1970
5,000 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 77957, Edna, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,290 (100%) |
| Owner Occupied HU | 2,400 (55.9%) |
| Renter Occupied HU | 1,166 (27.2%) |
| Vacant Housing Units | 724 (16.9%) |
| Median Home Value | $212,621 |
| Average Home Value | $269,105 |
Residential
3,213
Single Family
3,132
Multi-Family
81
Businesses
378
Date | Event | Price |
|---|---|---|
| 2025-06-23 | Listed for sale | $125,000 |
| 2025-05-06 | Listing removed | N/A |
| 2025-04-13 | Listed for sale | $150,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-23 | N/A | N/A | $5,150 | N/A |
| 2023-06-23 | $91.44 | -11.68% | $5,150 | N/A |
| 2022-06-23 | $103.53 | -4.53% | $5,150 | N/A |
Listed by: Christopher Lane • SmartVest Group
Mls Name: HAR
Mls Provider:
Mls ID: #13362564
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.
