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 Rio Vista at 420 Whitney Ct, Rio Vista, TX, 76093 offers $2,669/mo rent that, after a $1,542/mo payment, leaves $378/mo cash flow. Total monthly income is $2,669/mo, and annual cash flow is $4,531/yr on $104,423 cash. Return on cash invested measures 24.25% in year one, and rental yield stands at 10.17% at a $315,000 entry. Equity gained on principal adds $2,033/yr while 5% annual appreciation compounds into $87,029 by year five. Five-year ROI records 127.54% and total cumulative return in cash reaches $133,181. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,669/mo property income versus a $1,542/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2021
9,626 sqft 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 |
|---|---|---|
| 2025-05-07 | Listed for sale | $315,000 |
| 2023-03-02 | Sold | N/A |
| 2023-01-20 | Listed for sale | $275,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-08 | N/A | N/A | $279,746 | N/A |
| 2023-05-08 | $5841.86 | 46.25% | $279,746 | 56.12% |
| 2022-05-08 | $3994.31 | 4883.54% | $179,191 | 5130.33% |
Listed by: Christian Martinez • Ultima Real Estate
Mls Name: NTREIS
Mls ID: #20928852
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.
