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 Rio Vista at 412 Valley View Ct, Rio Vista, TX, 76093 listed at $400,000 pairs $2,851/mo rent with a $1,958/mo payment to leave $6/mo cash flow. Total monthly income runs $2,851/mo, and annual cash flow reaches $76/yr on $132,600 cash to close. Return on cash invested measures 19.97% in year one, and rental yield registers 8.55% at a $400,000 basis. Equity gained on principal adds $2,581/yr, and annual property appreciation at 5% supports $110,513 by year five. Five-year ROI tracks 104.38% and total cumulative return in cash totals $138,412. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,851/mo property income relative to a $1,958/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2001
2.46 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 |
|---|---|---|
| 2025-05-29 | Contingent | $400,000 |
| 2025-03-20 | Price change | $400,000 |
| 2025-03-06 | Price change | $425,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-07-01 | N/A | N/A | $305,190 | 10.00% |
| 2023-07-01 | $2733.29 | -35.03% | $277,445 | 10.00% |
| 2022-07-01 | $4207.17 | -5.73% | $252,223 | N/A |
Listed by: Cheyenne Copeland • Reside Real Estate LLC
Mls Name: NTREIS
Mls ID: #20829106
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.
