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 Rosebud at 312 S Stallworth, Rosebud, TX, 76570 priced at $148,390 converts $1,447/mo rent into $279/mo cash flow after a $726/mo obligation. Total monthly income equals $1,447/mo, and annual cash flow totals $3,350/yr on $49,191 invested. Return on cash invested prints 26.72% in year one, and rental yield reads 11.7% against a $148,390 entry. Equity gained on principal adds $958/yr, while 5% annual appreciation compiles into $40,997 by year five. Five-year ROI reaches 141.64% and total cumulative return in cash sums $69,676. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $1,447/mo property income covering a $726/mo payment, not borrower’s personal income.
Manufactured
Built in N/A
0.32 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76570, Rosebud, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,178 (100%) |
| Owner Occupied HU | 727 (61.7%) |
| Renter Occupied HU | 220 (18.7%) |
| Vacant Housing Units | 231 (19.6%) |
| Median Home Value | $102,284 |
| Average Home Value | $143,480 |
Residential
707
Single Family
707
Multi-Family
0
Businesses
74
Date | Event | Price |
|---|---|---|
| 2025-09-02 | Listing removed | $250,000 |
| 2025-03-21 | Price change | $250,000 |
| 2024-08-16 | Listed for sale | $269,999 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-09 | $3817.53 | 16.47% | $144,888 | 20.00% |
| 2023-10-09 | $3277.80 | 11.98% | $120,740 | 14.12% |
| 2022-10-09 | $2927.21 | 12.36% | $105,800 | 18.94% |
Listed by: N/A • N/A
Mls Name: Coldwell Banker Apex, Realtors
Mls Provider:
Mls ID: #24012824
