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 Aransas Pass at 404 S McCampbell St, Aransas Pass, TX, 78336 priced at $214,000 converts $2,411/mo rent into $731/mo cash flow after a $1,047/mo obligation. Total monthly income equals $2,411/mo, and annual cash flow totals $8,777/yr on $70,941 invested. Return on cash invested prints 32.28% in year one, and rental yield reads 13.52% against a $214,000 entry. Equity gained on principal adds $1,381/yr, while 5% annual appreciation compiles into $59,124 by year five. Five-year ROI reaches 171.4% and total cumulative return in cash sums $121,595. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,411/mo property income covering a $1,047/mo payment, not borrower’s personal income.
Single Family
Built in 1958
5,600 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 78336, Aransas Pass, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,787 (100%) |
| Owner Occupied HU | 3,803 (56.0%) |
| Renter Occupied HU | 1,535 (22.6%) |
| Vacant Housing Units | 1,449 (21.3%) |
| Median Home Value | $235,091 |
| Average Home Value | $293,169 |
Residential
5,474
Single Family
4,605
Multi-Family
869
Businesses
382
Date | Event | Price |
|---|---|---|
| 2020-11-18 | Listing removed | $253,400 |
| 2020-09-24 | Pending sale | $253,400 |
| 2020-08-21 | Price change | $253,400 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-11 | $5449.62 | -9.89% | $273,885 | -6.72% |
| 2023-04-11 | $6048.00 | 5.50% | $293,625 | 17.66% |
| 2022-04-11 | $5732.58 | 4.42% | $249,560 | 6.74% |
Listed by: Ron Lilley • TruStar Real Estate
Mls Name: South Texas MLS
Mls Provider:
Mls ID: #457250
Disclaimer: Based on information from South Texas MLS, LLC as of 2025-04-11 05:47:39 PDT. All information provided is deemed reliable but is not guaranteed and should be independently verified. South Texas MLS, LLC provides the MLS and all content therein AS IS and without any warranty, express or implied. MLS aggregate data is a copyright of Texas Association of REALTORS (TAR) and that the reader may not reproduce or distribute the MLS aggregate data.
