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 Uvalde at 400 E Brazos St, Uvalde, TX, 78801 priced at $221,800 pairs $1,843/mo rent with $265/mo cash flow after a $1,086/mo payment. Total monthly income equals $1,843/mo, and annual cash flow comes to $3,184/yr on $73,527 invested. Return on cash invested is 24.24% in year one, and rental yield stands at 9.97% on a $221,800 basis. Equity gained on principal adds $1,431/yr, and 5% annual appreciation accumulates to $61,279 by year five. Five-year ROI measures 127.32% and total cumulative return in cash reaches $93,612. For financing, Ziffy Mortgage’s DSCR program evaluates $1,843/mo property income against a $1,086/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2018
7,318 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 78801, Uvalde, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 8,397 (100%) |
| Owner Occupied HU | 4,985 (59.4%) |
| Renter Occupied HU | 2,398 (28.6%) |
| Vacant Housing Units | 1,014 (12.1%) |
| Median Home Value | $152,617 |
| Average Home Value | $217,313 |
Residential
8,020
Single Family
7,460
Multi-Family
560
Businesses
695
Date | Event | Price |
|---|---|---|
| 2025-04-08 | Listing removed | $230,000 |
| 2025-01-29 | Listed for sale | $230,000 |
| 2024-12-21 | Listing removed | $234,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-08 | $83.14 | 12.02% | $5,958 | 20.00% |
| 2023-10-08 | $74.22 | -13.28% | $4,965 | 8.93% |
| 2022-10-08 | $85.59 | -2.63% | $4,558 | 7.25% |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
