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 Victoria at 403 Schell Rd, Victoria, TX, 77904 offers $1,163/mo rent that, after a $729/mo payment, leaves $64/mo cash flow. Total monthly income is $1,163/mo, and annual cash flow is $772/yr on $49,394 cash. Return on cash invested measures 21.47% in year one, and rental yield stands at 9.37% at a $149,000 entry. Equity gained on principal adds $961/yr while 5% annual appreciation compounds into $41,166 by year five. Five-year ROI records 112.86% and total cumulative return in cash reaches $55,744. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $1,163/mo property income versus a $729/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 1979
0.76 Acres lot
$N/A/sqft
No HOA
Date | Event | Price |
|---|---|---|
| 2025-06-17 | Listed for sale | $149,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-17 | $2945.17 | -8.79% | $207,360 | -8.56% |
| 2023-06-17 | $3229.09 | 2.56% | $226,780 | 23.04% |
| 2022-06-17 | $3148.38 | 2.05% | $184,310 | 9.83% |
What's Special
Access Only
Listed by: Brandi Jackson • Cornerstone Properties
Mls Name: Central Texas MLS
Mls Provider:
Mls ID: #583641
Disclaimer: Listing and property data is from an Internet Data Exchange (IDX) provided by the Central Texas MLS. Some properties which appear for sale on the website may no longer be available because they are for instance, under contract, sold or are no longer being offered for sale. 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. Copyright 2025 Central Texas MLS, All Rights Reserved.
