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 Lorena at 4013 Cosmos St, Lorena, TX, 76655 offers $3,760/mo rent that, after a $1,344/mo payment, leaves $1,787/mo cash flow. Total monthly income is $3,760/mo, and annual cash flow is $21,449/yr on $91,012 cash. Return on cash invested measures 43.48% in year one, and rental yield stands at 16.43% at a $274,545 entry. Equity gained on principal adds $1,772/yr while 5% annual appreciation compounds into $75,852 by year five. Five-year ROI records 230.57% and total cumulative return in cash reaches $209,844. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,760/mo property income versus a $1,344/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2024
6,011 sqft lot
$N/A/sqft
$60 quarterly HOA
Neighborhood data shown for ZIP Code: 76655, Lorena, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,436 (100%) |
| Owner Occupied HU | 3,509 (79.1%) |
| Renter Occupied HU | 790 (17.8%) |
| Vacant Housing Units | 137 ( 3.1%) |
| Median Home Value | $337,780 |
| Average Home Value | $372,706 |
Residential
4,436
Single Family
4,436
Multi-Family
0
Businesses
166
Date | Event | Price |
|---|---|---|
| 2024-07-29 | Listed for sale | $274,545 |
| 2024-06-21 | Pending sale | $274,545 |
| 2024-04-23 | Listed for sale | $274,545 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Adam Olsen • eXp Realty, LLC
Mls Name: HAR
Mls Provider:
Mls ID: #42685496
Disclaimer: Copyright 2024, Houston REALTORS Information Service, Inc. The information provided is exclusively for consumers 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.
