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% |
Rental property for sale in Goliad at 39 Lassman Rd, Goliad, TX, 77963 priced at $399,000 converts $2,213/mo rent into after a $1,953/mo obligation. Total monthly income equals $2,213/mo. Return on cash invested prints 14.24% in year one, and rental yield reads 6.66% against a $399,000 entry. Equity gained on principal adds $2,575/yr, while 5% annual appreciation compiles into $110,236 by year five. Five-year ROI reaches 73.68% and total cumulative return in cash sums $97,454. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,213/mo property income covering a $1,953/mo payment, not borrower’s personal income.
Single Family
Built in 2000
5 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 77963, Goliad, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,805 (100%) |
| Owner Occupied HU | 1,780 (63.5%) |
| Renter Occupied HU | 452 (16.1%) |
| Vacant Housing Units | 573 (20.4%) |
| Median Home Value | $197,368 |
| Average Home Value | $244,649 |
Residential
1,855
Single Family
1,855
Multi-Family
0
Businesses
189
Date | Event | Price |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Luz Lobo • Cornerstone Properties
Mls Name: Central Texas MLS
Mls ID: #587125
