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 Abbott at 410 E Walnut St, Abbott, TX, 76621 priced at $418,000 pairs $4,717/mo rent with $1,744/mo cash flow after a $2,046/mo payment. Total monthly income equals $4,717/mo, and annual cash flow comes to $20,933/yr on $138,567 invested. Return on cash invested is 35.02% in year one, and rental yield stands at 13.54% on a $418,000 basis. Equity gained on principal adds $2,697/yr, and 5% annual appreciation accumulates to $115,486 by year five. Five-year ROI measures 185.08% and total cumulative return in cash reaches $256,455. For financing, Ziffy Mortgage’s DSCR program evaluates $4,717/mo property income against a $2,046/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1970
1.74 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76621, Abbott, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 501 (100%) |
| Owner Occupied HU | 405 (80.8%) |
| Renter Occupied HU | 51 (10.2%) |
| Vacant Housing Units | 45 ( 9.0%) |
| Median Home Value | $297,581 |
| Average Home Value | $298,031 |
Residential
424
Single Family
424
Multi-Family
0
Businesses
25
Date | Event | Price |
|---|---|---|
| 2024-08-17 | Listed for sale | $418,000 |
| 2020-02-25 | Sold | N/A |
| 2020-01-23 | Pending sale | $284,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-31 | N/A | N/A | $372,229 | -0.66% |
| 2022-08-31 | $146.92 | N/A | $374,690 | 20.32% |
| 2021-08-31 | N/A | N/A | $311,410 | 16.96% |
Listed by: Jessica Clayton • JULIE SIDDONS REALTORS, LLC
Mls Name: NTREIS
Mls ID: #20704047
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.
