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 Somerville at 312 Spreading Oak St, Somerville, TX, 77879 with 5% annual appreciation on a $187,600 basis while $2,021/mo rent supports operations. Total monthly income totals $2,021/mo and a $918/mo payment preserves $687/mo for cash returns. Annual cash flow comes to $8,246/yr on $62,189 deployed, and return on cash invested reaches 33.17% in year one. Equity gained on principal adds $1,211/yr, and five-year appreciation sums $51,830 alongside rental yield of 12.93%. Five-year ROI measures 175.23% and total cumulative return in cash totals $108,975.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,021/mo property income versus a $918/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 2020
10,018 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 |
|---|---|---|
| 2025-02-27 | Listing removed | $205,000 |
| 2025-02-23 | Pending sale | $205,000 |
| 2025-02-12 | Contingent | $205,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-06-25 | $2209.20 | N/A | $142,008 | 1.78% |
| 2022-06-25 | N/A | N/A | $139,525 | 31.63% |
| 2021-06-25 | N/A | N/A | $105,998 | 3619.23% |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
