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 Aurora at 354 Brammer Dr, Aurora, TX, 76078 offers a 6.78% rental yield on a $1,100,000 purchase with $6,218/mo rent. 97% in year one. Equity gained on principal adds $7,098/yr while 5% annual appreciation supports $303,910 over five years. Portfolio math shows five-year ROI at 77.49% and total cumulative return in cash at $276,163. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $6,218/mo property income against a $5,384/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2013
10 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76078, Rhome, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,203 (100%) |
| Owner Occupied HU | 3,527 (83.9%) |
| Renter Occupied HU | 495 (11.8%) |
| Vacant Housing Units | 181 ( 4.3%) |
| Median Home Value | $377,331 |
| Average Home Value | $441,454 |
Residential
4,000
Single Family
4,000
Multi-Family
0
Businesses
245
Date | Event | Price |
|---|---|---|
| 2024-08-04 | Listed for sale | $1,100,000 |
| 2024-08-04 | Listing removed | N/A |
| 2024-05-23 | Price change | $1,100,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $2828.78 | N/A | $861,301 | 16.62% |
| 2022-08-14 | N/A | N/A | $738,538 | 17.41% |
| 2021-08-14 | $7641.48 | 238.01% | $629,040 | 3.26% |
Listed by: Wendy Howard • Keller Williams Brazos West
Mls Name: NTREIS
Mls ID: #20693416
Disclaimer: IDX information is provided exclusively for 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.
