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 Somerville at 312 11th St, Somerville, TX, 77879 generates $2,360/mo in rent and, after a $1,370/mo payment, leaves $369/mo in cash flow. Total monthly income is $2,360/mo, and annual cash flow is $4,432/yr on $92,820 invested. Return on cash invested sits at 24.68% in year one, and rental yield is 10.11% on a $280,000 entry. Equity gained on principal adds $1,807/yr, while 5% annual appreciation builds toward $77,359 over five years. Five-year ROI reaches 129.69% and total cumulative return in cash sums $120,381. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,360/mo property income rather than buyer’s personal income.
Single Family
Built in 1945
10,249 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 77879, Somerville, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,528 (100%) |
| Owner Occupied HU | 2,029 (57.5%) |
| Renter Occupied HU | 428 (12.1%) |
| Vacant Housing Units | 1,071 (30.4%) |
| Median Home Value | $146,744 |
| Average Home Value | $243,677 |
Residential
2,310
Single Family
2,310
Multi-Family
0
Businesses
135
Date | Event | Price |
|---|---|---|
| 2025-01-16 | Listed for rent | $1,900 |
| 2024-12-19 | Listing removed | $1,900 |
| 2024-12-12 | Listed for sale | $280,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-02-12 | $1160.90 | -26.27% | $129,528 | 10.00% |
| 2022-02-12 | $1574.47 | 4.89% | $117,753 | 10.00% |
| 2021-02-12 | $1501.01 | N/A | $107,048 | -0.19% |
Listed by: Sarah Underwood • Ranch House Real Estate LLC
Mls Name: HAR
Mls Provider:
Mls ID: #38355289
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.
