Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
No similar rental properties found nearby.
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Investment property for sale in Mertzon at 405 W James Ave, Mertzon, TX, 76941 offers a 9.23% rental yield on a $125,000 purchase with $961/mo rent. Total monthly income registers $961/mo, and a $612/mo payment leaves $72/mo available for distribution. Annual cash flow reaches $863/yr on $41,438 to close, and return on cash invested stands at 21.99% in year one. Equity gained on principal adds $807/yr while 5% annual appreciation supports $34,535 over five years. Portfolio math shows five-year ROI at 115.21% and total cumulative return in cash at $47,741. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $961/mo property income against a $612/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in N/A
0.69 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76941, Mertzon, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 676 (100%) |
| Owner Occupied HU | 441 (65.2%) |
| Renter Occupied HU | 113 (16.7%) |
| Vacant Housing Units | 122 (18.0%) |
| Median Home Value | $170,486 |
| Average Home Value | $178,690 |
Residential
122
Single Family
122
Multi-Family
0
Businesses
77
Date | Event | Price |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
No similar rental properties found nearby.
Listed by: Katelyn Fails • eXp Realty, LLC
Mls Name: San Angelo AOR
Mls ID: #128215
