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 Cameron at 3802 Old Waco Rd, Cameron, TX, 76520 with 5% annual appreciation on a $575,000 basis while $4,098/mo rent supports operations. Total monthly income totals $4,098/mo and a $2,814/mo payment preserves $9/mo for cash returns. Annual cash flow comes to $113/yr on $189,175 deployed, and return on cash invested reaches 20.12% in year one. Equity gained on principal adds $3,710/yr, and five-year appreciation sums $158,862 alongside rental yield of 8.55%. Five-year ROI measures 105.17% and total cumulative return in cash totals $198,959.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $4,098/mo property income versus a $2,814/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 1991
12.22 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76520, Cameron, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,801 (100%) |
| Owner Occupied HU | 2,233 (58.7%) |
| Renter Occupied HU | 1,003 (26.4%) |
| Vacant Housing Units | 565 (14.9%) |
| Median Home Value | $169,140 |
| Average Home Value | $266,093 |
Residential
3,578
Single Family
3,447
Multi-Family
131
Businesses
420
Date | Event | Price |
|---|---|---|
| 2024-05-30 | Listed for sale | $575,000 |
| 2024-04-01 | Contingent | $575,000 |
| 2024-03-18 | Price change | $575,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2022-08-16 | $4.34 | 20.89% | $19,500 | -13.33% |
| 2021-08-16 | $3.59 | 15.81% | $22,500 | 35.14% |
| 2020-08-16 | $3.10 | -0.96% | $16,650 | N/A |
Listed by: Judith Riola • Keller Williams Brazos West
Mls Name: NTREIS
Mls ID: #20563925
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.
