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% |
Investment property for sale in Calvert at 409 China St, Calvert, TX, 77837 listed at $175,000 pairs $1,729/mo rent with a $857/mo payment to leave $484/mo cash flow. Total monthly income runs $1,729/mo, and annual cash flow reaches $5,809/yr on $58,013 cash to close. Return on cash invested measures 29.92% in year one, and rental yield registers 11.86% at a $175,000 basis. Equity gained on principal adds $1,129/yr, and annual property appreciation at 5% supports $48,349 by year five. Five-year ROI tracks 157.84% and total cumulative return in cash totals $91,567. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $1,729/mo property income relative to a $857/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1887
0.40 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 77837, Calvert, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 890 (100%) |
| Owner Occupied HU | 452 (50.8%) |
| Renter Occupied HU | 186 (20.9%) |
| Vacant Housing Units | 252 (28.3%) |
| Median Home Value | $206,863 |
| Average Home Value | $234,004 |
Residential
413
Single Family
397
Multi-Family
16
Businesses
76
Date | Event | Price |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Taylor McGough • All City Real Estate Ltd. Co
Mls Name: BCSMLS
Mls ID: #25011215
