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 Weimar at 406 W North St, Weimar, TX, 78962 priced at $116,200 pairs $904/mo rent with $4/mo cash flow after a $569/mo payment. Total monthly income equals $904/mo, and annual cash flow comes to $48/yr on $38,520 invested. Return on cash invested is 20.03% in year one, and rental yield stands at 9.34% on a $116,200 basis. Equity gained on principal adds $750/yr, and 5% annual appreciation accumulates to $32,104 by year five. Five-year ROI measures 105.67% and total cumulative return in cash reaches $40,706. For financing, Ziffy Mortgage’s DSCR program evaluates $904/mo property income against a $569/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1954
0.28 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 78962, Weimar, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,496 (100%) |
| Owner Occupied HU | 1,629 (65.3%) |
| Renter Occupied HU | 325 (13.0%) |
| Vacant Housing Units | 542 (21.7%) |
| Median Home Value | $298,242 |
| Average Home Value | $479,954 |
Residential
2,104
Single Family
2,062
Multi-Family
42
Businesses
229
Date | Event | Price |
|---|---|---|
| 2025-05-21 | Listed for sale | $116,200 |
| 2025-05-12 | Listing removed | $175,000 |
| 2025-04-10 | Price change | $175,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-21 | $2809.77 | 17.30% | $175,210 | 19.54% |
| 2023-05-21 | $2395.30 | 20.12% | $146,570 | 40.97% |
| 2022-05-21 | $1994.14 | -1.69% | $103,970 | 0.40% |
Listed by: Edward McClintick • Joseph Walter Realty, LLC
Mls Name: HAR
Mls Provider:
Mls ID: #10418228
Disclaimer: Copyright 2025, Houston REALTORS Information Service, Inc. The information provided is exclusively for consumers 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.
