








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 Kempner at 3631 Morgan Mill Rd, Kempner, TX, 76539 priced at $524,900 converts $2,870/mo rent into after a $2,569/mo obligation. Total monthly income equals $2,870/mo. Return on cash invested prints 14.07% in year one, and rental yield reads 6.56% against a $524,900 entry. Equity gained on principal adds $3,387/yr, while 5% annual appreciation compiles into $145,020 by year five. Five-year ROI reaches 72.7% and total cumulative return in cash sums $125,545. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,870/mo property income covering a $2,569/mo payment, not borrower’s personal income.
Single Family
Built in 2020
0.75 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76539, Kempner, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,955 (100%) |
| Owner Occupied HU | 3,092 (78.2%) |
| Renter Occupied HU | 551 (13.9%) |
| Vacant Housing Units | 312 ( 7.9%) |
| Median Home Value | $288,520 |
| Average Home Value | $361,348 |
Residential
3,680
Single Family
3,680
Multi-Family
0
Businesses
84
Date | Event | Price |
|---|---|---|
| 2025-04-03 | Listed for sale | $524,900 |
| 2020-08-17 | Sold | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-03 | $2030.36 | 20.74% | $479,673 | 10.22% |
| 2023-04-03 | $1681.66 | 0.08% | $435,195 | 10.00% |
| 2022-04-03 | $1680.35 | N/A | $395,632 | 10.00% |



Listed by: Shelly Salas • Your Home SOLD Guaranteed Realty Shelly Salas
Mls Name: My State MLS
Mls ID: #11461554