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 Weimar at 403 N West St, Weimar, TX, 78962 priced at $229,000 converts $2,086/mo rent into $457/mo cash flow after a $1,121/mo obligation. Total monthly income equals $2,086/mo, and annual cash flow totals $5,489/yr on $75,914 invested. Return on cash invested prints 27.14% in year one, and rental yield reads 10.93% against a $229,000 entry. Equity gained on principal adds $1,478/yr, while 5% annual appreciation compiles into $63,268 by year five. Five-year ROI reaches 142.87% and total cumulative return in cash sums $108,461. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,086/mo property income covering a $1,121/mo payment, not borrower’s personal income.
Single Family
Built in 1945
0.38 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 78962, Weimar, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,496 (100%) |
| Owner Occupied HU | 1,629 (65.3%) |
| Renter Occupied HU | 325 (13.0%) |
| Vacant Housing Units | 542 (21.7%) |
| Median Home Value | $298,242 |
| Average Home Value | $479,954 |
Residential
2,104
Single Family
2,062
Multi-Family
42
Businesses
229
Date | Event | Price |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Gary Helmcamp • Tri-County Realty, LLC
Mls Name: HAR
Mls ID: #34254591
