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 Carmine at 322 Vineyard View Trl, Carmine, TX, 78932 offers a 12.71% rental yield on a $287,390 purchase with $3,043/mo rent. Total monthly income registers $3,043/mo, and a $1,407/mo payment leaves $999/mo available for distribution. Annual cash flow reaches $11,987/yr on $95,270 to close, and return on cash invested stands at 32.49% in year one. Equity gained on principal adds $1,854/yr while 5% annual appreciation supports $79,401 over five years. Portfolio math shows five-year ROI at 171.53% and total cumulative return in cash at $163,417. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,043/mo property income against a $1,407/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2023
2.95 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 78932, Carmine, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 596 (100%) |
| Owner Occupied HU | 331 (55.5%) |
| Renter Occupied HU | 63 (10.6%) |
| Vacant Housing Units | 202 (33.9%) |
| Median Home Value | $343,182 |
| Average Home Value | $506,352 |
Residential
380
Single Family
380
Multi-Family
0
Businesses
42
Date | Event | Price |
|---|---|---|
| 2024-09-30 | Price change | $835,000 |
| 2024-05-01 | Listed for sale | $965,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-08 | $1118.77 | N/A | $96,302 | N/A |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
