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 Von Ormy at 4027 MISTYROCK WAY, Von Ormy, TX, 78073 priced at $305,000 converts $2,269/mo rent into $64/mo cash flow after a $1,493/mo obligation. Total monthly income equals $2,269/mo, and annual cash flow totals $767/yr on $101,108 invested. Return on cash invested prints 20.67% in year one, and rental yield reads 8.93% against a $305,000 entry. Equity gained on principal adds $1,968/yr, while 5% annual appreciation compiles into $84,266 by year five. Five-year ROI reaches 108.27% and total cumulative return in cash sums $109,474. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,269/mo property income covering a $1,493/mo payment, not borrower’s personal income.
Single Family
Built in 2023
6,185 sqft lot
$N/A/sqft
$36 monthly HOA
Neighborhood data shown for ZIP Code: 78073, Von Ormy, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,278 (100%) |
| Owner Occupied HU | 3,088 (72.2%) |
| Renter Occupied HU | 614 (14.4%) |
| Vacant Housing Units | 576 (13.5%) |
| Median Home Value | $222,500 |
| Average Home Value | $248,030 |
Residential
4,259
Single Family
3,837
Multi-Family
422
Businesses
155
Date | Event | Price |
|---|---|---|
| 2024-12-03 | Price change | $305,000 |
| 2024-12-02 | Listed for sale | $308,000 |
| 2024-08-07 | Listing removed | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | N/A | N/A | $235,300 | 562.82% |
| 2023-12-27 | $917.35 | -5.05% | $35,500 | 1.43% |
| 2022-12-27 | $966.14 | N/A | $35,000 | 20.69% |
Listed by: Steven Koleno • Beycome Brokerage Realty LLC
Mls Name: SABOR
Mls Provider:
Mls ID: #1826417
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.
