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 Somerville at 427 5th St, Somerville, TX, 77879 priced at $269,787 pairs $2,476/mo rent with $558/mo cash flow after a $1,320/mo payment. Total monthly income equals $2,476/mo, and annual cash flow comes to $6,696/yr on $89,434 invested. Return on cash invested is 27.4% in year one, and rental yield stands at 11.01% on a $269,787 basis. Equity gained on principal adds $1,741/yr, and 5% annual appreciation accumulates to $74,537 by year five. Five-year ROI measures 144.18% and total cumulative return in cash reaches $128,946. For financing, Ziffy Mortgage’s DSCR program evaluates $2,476/mo property income against a $1,320/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1972
0.34 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 77879, Somerville, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,528 (100%) |
| Owner Occupied HU | 2,029 (57.5%) |
| Renter Occupied HU | 428 (12.1%) |
| Vacant Housing Units | 1,071 (30.4%) |
| Median Home Value | $146,744 |
| Average Home Value | $243,677 |
Residential
2,310
Single Family
2,310
Multi-Family
0
Businesses
135
Date | Event | Price |
|---|---|---|
| 2024-09-19 | Listed for sale | $269,787 |
| 2024-09-17 | Listing removed | $274,987 |
| 2024-08-02 | Listed for sale | $274,987 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-10-15 | $3272.19 | N/A | $158,870 | 49.26% |
| 2022-10-15 | N/A | N/A | $106,436 | 10.00% |
| 2021-10-15 | N/A | N/A | $96,760 | N/A |
Listed by: Veronica Alarcon • LPT Realty, LLC
Mls Name: HAR
Mls Provider:
Mls ID: #50790298
Disclaimer: Copyright 2024, 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.
