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 Corpus Christi at 4012 Willow St, Corpus Christi, TX, 78411 generates $1,141/mo in rent and, after a $729/mo payment, leaves $82/mo in cash flow. Total monthly income is $1,141/mo, and annual cash flow is $981/yr on $49,394 invested. Return on cash invested sits at 21.89% in year one, and rental yield is 9.19% on a $149,000 entry. Equity gained on principal adds $961/yr, while 5% annual appreciation builds toward $41,166 over five years. Five-year ROI reaches 114.7% and total cumulative return in cash sums $56,656. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,141/mo property income rather than buyer’s personal income.
Single Family
Built in 1950
7,840 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 78411, Corpus Christi, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,289 (100%) |
| Owner Occupied HU | 6,187 (54.8%) |
| Renter Occupied HU | 4,081 (36.2%) |
| Vacant Housing Units | 1,021 ( 9.0%) |
| Median Home Value | $219,845 |
| Average Home Value | $291,275 |
Residential
10,860
Single Family
8,882
Multi-Family
1,978
Businesses
1,692
Date | Event | Price |
|---|---|---|
| 2024-12-15 | Listed for sale | $149,000 |
| 2018-05-23 | Listing removed | $110,000 |
| 2018-04-15 | Listed for sale | $110,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | N/A | N/A | $122,491 | 20.00% |
| 2023-02-13 | $2175.52 | 4.96% | $102,076 | 22.52% |
| 2022-02-13 | $2072.78 | 23.30% | $83,312 | 28.46% |
Listed by: Holly Brown • LUCE PROPERTIES
Mls Name: RPMLS
Mls ID: #147042
Disclaimer: Copyright Rockport Area Association of REALTORS. Al rights reserved. Information is deemed reliable but not guaranteed.
