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 Sabinal at 402 CONGRESS ST, Sabinal, TX, 78881 priced at $299,000 converts $3,226/mo rent into $1,100/mo cash flow after a $1,463/mo obligation. Total monthly income equals $3,226/mo, and annual cash flow totals $13,203/yr on $99,119 invested. Return on cash invested prints 33.23% in year one, and rental yield reads 12.95% against a $299,000 entry. Equity gained on principal adds $1,929/yr, while 5% annual appreciation compiles into $82,608 by year five. Five-year ROI reaches 175.52% and total cumulative return in cash sums $173,974. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,226/mo property income covering a $1,463/mo payment, not borrower’s personal income.
Single Family
Built in 1973
0.25 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 78881, Sabinal, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 883 (100%) |
| Owner Occupied HU | 589 (66.7%) |
| Renter Occupied HU | 150 (17.0%) |
| Vacant Housing Units | 144 (16.3%) |
| Median Home Value | $131,786 |
| Average Home Value | $245,560 |
Residential
96
Single Family
96
Multi-Family
0
Businesses
53
Date | Event | Price |
|---|---|---|
| 2024-08-10 | Price change | $299,000 |
| 2024-06-22 | Listed for sale | $305,000 |
| 2017-03-28 | Sold | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $1157.21 | -36.61% | $162,212 | 10.00% |
| 2022-08-14 | $1825.59 | -4.72% | $147,465 | 10.00% |
| 2021-08-14 | $1915.94 | N/A | $134,059 | 6.84% |
Listed by: Krystyn Huffstutler-Reyes • Double K Real Estate
Mls Name: SABOR
Mls Provider:
Mls ID: #1786908
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.
