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 El Campo at 403 Hoskins Broadway St, El Campo, TX, 77437 with 5% annual appreciation on a $479,000 basis while $4,127/mo rent supports operations. Total monthly income totals $4,127/mo and a $2,344/mo payment preserves $721/mo for cash returns. Annual cash flow comes to $8,655/yr on $158,789 deployed, and return on cash invested reaches 25.36% in year one. Equity gained on principal adds $3,091/yr, and five-year appreciation sums $132,339 alongside rental yield of 10.34%. Five-year ROI measures 133.3% and total cumulative return in cash totals $211,659.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $4,127/mo property income versus a $2,344/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 1910
0.32 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 77437, El Campo, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,176 (100%) |
| Owner Occupied HU | 4,472 (62.3%) |
| Renter Occupied HU | 2,110 (29.4%) |
| Vacant Housing Units | 594 ( 8.3%) |
| Median Home Value | $228,608 |
| Average Home Value | $281,267 |
Residential
6,619
Single Family
6,174
Multi-Family
445
Businesses
925
Date | Event | Price |
|---|---|---|
| 2025-08-18 | Price change | $479,000 |
| 2025-06-04 | Price change | $485,000 |
| 2025-04-24 | Listed for sale | $499,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-08-18 | $4438.92 | 3.89% | $418,011 | 4.52% |
| 2023-08-18 | $4272.89 | -22.19% | $399,938 | 10.00% |
| 2022-08-18 | $5491.66 | 0.02% | $363,580 | 3.29% |
Listed by: Thomas Johnson • RE/MAX GO
Mls Name: HAR
Mls Provider:
Mls ID: #37167884
Disclaimer: Copyright 2025, 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.
