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 Maxwell at 404 Gully St, Maxwell, TX, 78656 priced at $272,490 pairs $2,130/mo rent with $192/mo cash flow after a $1,334/mo payment. Total monthly income equals $2,130/mo, and annual cash flow comes to $2,304/yr on $90,330 invested. Return on cash invested is 22.46% in year one, and rental yield stands at 9.38% on a $272,490 basis. Equity gained on principal adds $1,758/yr, and 5% annual appreciation accumulates to $75,284 by year five. Five-year ROI measures 117.73% and total cumulative return in cash reaches $106,347. For financing, Ziffy Mortgage’s DSCR program evaluates $2,130/mo property income against a $1,334/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2024
N/A lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 78656, Maxwell, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,312 (100%) |
| Owner Occupied HU | 1,747 (75.6%) |
| Renter Occupied HU | 430 (18.6%) |
| Vacant Housing Units | 135 ( 5.8%) |
| Median Home Value | $289,295 |
| Average Home Value | $288,452 |
Residential
1,923
Single Family
1,923
Multi-Family
0
Businesses
52
Date | Event | Price |
|---|---|---|
| 2024-11-10 | Listed for sale | $272,490 |
| 2024-08-31 | Listing removed | $272,490 |
| 2024-08-01 | Listed for sale | $272,490 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-28 | N/A | N/A | $17,130 | N/A |
| 2023-12-28 | $261.42 | N/A | $17,130 | N/A |
Listed by: N/A • Starlight
Mls Name: Starlight Homes
Mls Provider:
Mls ID: #N/A
