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 Moody at 402 2nd St, Moody, TX, 76557 earns $154/mo cash flow from $2,138/mo rent with a $1,366/mo payment. Total monthly income totals $2,138/mo, and annual cash flow totals $1,843/yr on $92,489 capital. ROI tracks 21.9% on current figures, and rental yield reads 9.2% at a $279,000 purchase. Equity gained on principal adds $1,800/yr, and 5% annual appreciation supports $77,083 over five years. Five-year ROI reaches 114.74% and total cumulative return in cash sums $106,123. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,138/mo property income instead of your personal income.
Single Family
Built in 1993
0.28 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76557, Moody, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,381 (100%) |
| Owner Occupied HU | 1,740 (73.1%) |
| Renter Occupied HU | 407 (17.1%) |
| Vacant Housing Units | 234 ( 9.8%) |
| Median Home Value | $284,242 |
| Average Home Value | $325,204 |
Residential
2,228
Single Family
2,228
Multi-Family
0
Businesses
62
Date | Event | Price |
|---|---|---|
| 2025-06-11 | Listed for sale | $279,000 |
| 2013-12-09 | Listing removed | $119,900 |
| 2013-09-27 | Listed for sale | $119,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-12 | N/A | N/A | $215,399 | 10.00% |
| 2023-06-12 | N/A | N/A | $195,817 | 10.00% |
| 2022-06-12 | N/A | N/A | $178,015 | 10.00% |
Listed by: Katherine Snapp • Camille Johnson
Mls Name: NTREIS
Mls ID: #20966880
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.
