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 Caldwell at 3113 Beaver Creek Rd, Caldwell, TX, 77836 generates $1,529/mo in rent and, after a $1,022/mo payment, leaves $31/mo in cash flow. Total monthly income is $1,529/mo, and annual cash flow is $367/yr on $69,242 invested. Return on cash invested sits at 20.44% in year one, and rental yield is 8.78% on a $208,875 entry. Equity gained on principal adds $1,348/yr, while 5% annual appreciation builds toward $57,708 over five years. Five-year ROI reaches 107.01% and total cumulative return in cash sums $74,098. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,529/mo property income rather than buyer’s personal income.
Manufactured
Built in 2022
2.31 Acres lot
$N/A/sqft
$161 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 |
|---|---|---|
| 2024-10-02 | Listed for sale | $208,875 |
| 2024-06-04 | Listing removed | $205,500 |
| 2024-04-01 | Listed for sale | $210,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-10-14 | N/A | N/A | $149,704 | 43.43% |
| 2022-10-14 | $2093.58 | 423.60% | $104,372 | 489.07% |
| 2021-10-14 | $399.84 | N/A | $17,718 | N/A |
Listed by: Morgan Requena • eXp Realty, LLC
Mls Name: HAR
Mls Provider:
Mls ID: #25654659
Disclaimer: Copyright 2024, 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.
