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 Rio Vista at 405 N Cleburne Whitney Rd, Rio Vista, TX, 76093 priced at $250,000 pairs $2,131/mo rent with $353/mo cash flow after a $1,224/mo payment. Total monthly income equals $2,131/mo, and annual cash flow comes to $4,234/yr on $82,875 invested. Return on cash invested is 25.02% in year one, and rental yield stands at 10.23% on a $250,000 basis. Equity gained on principal adds $1,613/yr, and 5% annual appreciation accumulates to $69,070 by year five. Five-year ROI measures 131.46% and total cumulative return in cash reaches $108,946. For financing, Ziffy Mortgage’s DSCR program evaluates $2,131/mo property income against a $1,224/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1930
2.88 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76093, Rio Vista, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,045 (100%) |
| Owner Occupied HU | 792 (75.8%) |
| Renter Occupied HU | 171 (16.4%) |
| Vacant Housing Units | 82 ( 7.8%) |
| Median Home Value | $224,545 |
| Average Home Value | $273,008 |
Residential
943
Single Family
943
Multi-Family
0
Businesses
79
Date | Event | Price |
|---|---|---|
| 2025-02-11 | Price change | $250,000 |
| 2025-01-07 | Listed for sale | $325,000 |
| 2012-11-17 | Listing removed | $99,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | N/A | N/A | $137,614 | 10.00% |
| 2023-02-13 | N/A | N/A | $125,104 | 10.00% |
| 2022-02-13 | $1467.47 | -6.32% | $113,731 | 10.00% |
Listed by: Naseem Sadeghian • Central Metro Realty
Mls Name: NTREIS
Mls ID: #20810564
Disclaimer: 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.
