403 Rusty Spur, Lorena, TX, 76655 | 6.82% Rental Yield

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

403 Rusty Spur, Lorena, TX, 76655 | 6.82% Rental Yield | Ziffy

For Sale

Listed for sale 4 days ago

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
2094 sft

Nugget Plan, Rosenthal Estates, Lorena, TX, 76655

3 Bed
3 Bath
2207 sft

Palms Plan, Rosenthal Estates, Lorena, TX, 76655

3 Bed
2 Bath
1954 sft

Bartlett II Plan, Rosenthal Estates, Lorena, TX, 76655

3 Bed
2 Bath
1786 sft

Bartlett Plan, Rosenthal Estates, Lorena, TX, 76655

Nearby investment properties with comparable prices

4 Bed
2 Bath
2157 sft

223 Sand Flat Ln, Temple, TX, 76502

4 Bed
3 Bath
2413 sft

10814 Campsite Cv, Temple, TX, 76502

Rio Grande V Plan, The Grove at Lakewood Ranch West

3 Bed
2 Bath
2211 sft

Rio Grande V Plan, The Grove at Lakewood Ranch West, Temple, TX, 76502

4 Bed
2 Bath
2279 sft

Nixon 4BR Plan, Rosenthal Estates, Lorena, TX, 76655

Ziffy AI Summary

A quick, investor-focused snapshot highlighting income strength, yield potential.

Key metrics	Value
Price	$399,900
Est. Rent	$3,200/mo
ROI	18%

Attractive rent-to-price ratio for income stability
Good fit for DSCR financing with healthy coverage

Explore more listings using simple english

Investment Highlights

Rental property for sale in Lorena at 403 Rusty Spur, Lorena, TX, 76655 priced at $475,000 pairs $2,700/mo rent with after a $2,325/mo payment. Total monthly income equals $2,700/mo. Return on cash invested is 14.74% in year one, and rental yield stands at 6.82% on a $475,000 basis. Equity gained on principal adds $3,065/yr, and 5% annual appreciation accumulates to $131,234 by year five. Five-year ROI measures 76.37% and total cumulative return in cash reaches $120,259. For financing, Ziffy Mortgage’s DSCR program evaluates $2,700/mo property income against a $2,325/mo payment instead of your W2s, 1099s, or Tax returns.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

Rosenthal Estates is an exceptional new home community in Lorena, TX, proudly brought to you by Carothers Executive Homes. As a fourth-generation custom homebuilder rooted in the heart of Central Texas, we are dedicated to creating high-quality, thoughtfully designed homes that reflect craftsmanship and attention to detail. Rosenthal Estates offers a range of options to suit your needs, including detailed floor plans, available move-in-ready homes, and comprehensive community amenities. Discover everything from property facts like square footage, bed and bath counts, and pricing to the charm and convenience of this growing community. Build your dream home with a builder who understands the importance of family, quality, and tradition.

Neighborhood Data

Neighborhood data shown for ZIP Code: 76655, Lorena, TX area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	4,436 (100%)
Owner Occupied HU	3,509 (79.1%)
Renter Occupied HU	790 (17.8%)
Vacant Housing Units	137 ( 3.1%)
Median Home Value	$337,780
Average Home Value	$372,706