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 Three rivers at 39.76 ACRES FM 2049, Three rivers, TX, 78071 listed at $279,900 pairs $2,435/mo rent with a $1,370/mo payment to leave $445/mo cash flow. Total monthly income runs $2,435/mo, and annual cash flow reaches $5,335/yr on $92,787 cash to close. Return on cash invested measures 25.66% in year one, and rental yield registers 10.44% at a $279,900 basis. Equity gained on principal adds $1,806/yr, and annual property appreciation at 5% supports $77,331 by year five. Five-year ROI tracks 134.89% and total cumulative return in cash totals $125,161. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,435/mo property income relative to a $1,370/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in N/A
39.76 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 78071, Three Rivers, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,721 (100%) |
| Owner Occupied HU | 926 (53.8%) |
| Renter Occupied HU | 311 (18.1%) |
| Vacant Housing Units | 484 (28.1%) |
| Median Home Value | $177,174 |
| Average Home Value | $272,341 |
Residential
599
Single Family
591
Multi-Family
8
Businesses
168
Date | Event | Price |
|---|---|---|
| 2024-07-11 | Listed for sale | $279,900 |
| 2024-06-16 | Listing removed | N/A |
| 2023-12-05 | Listed for sale | $279,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | N/A | N/A | $1,109,471 | 1.11% |
| 2022-08-14 | N/A | N/A | $1,097,329 | -0.44% |
| 2021-08-14 | N/A | N/A | $1,102,222 | N/A |
Listed by: Clayton Hancock • Keller Williams Heritage
Mls Name: SABOR
Mls Provider:
Mls ID: #1792002
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.
