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 Somerville at 427 Yegua Creek Ln, Somerville, TX, 77879 offers a 8.89% rental yield on a $165,000 purchase with $1,222/mo rent. Total monthly income registers $1,222/mo, and a $808/mo payment leaves $24/mo available for distribution. Annual cash flow reaches $282/yr on $54,698 to close, and return on cash invested stands at 20.42% in year one. Equity gained on principal adds $1,065/yr while 5% annual appreciation supports $45,586 over five years. Portfolio math shows five-year ROI at 107.06% and total cumulative return in cash at $58,559. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,222/mo property income against a $808/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Manufactured
Built in 2001
0.55 Acres lot
$N/A/sqft
$297 annually 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 |
|---|---|---|
| 2025-05-22 | Listed for sale | $165,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-05-22 | $167.73 | N/A | $41,309 | 10.00% |
| 2022-05-22 | N/A | N/A | $37,553 | 10.00% |
| 2021-05-22 | N/A | N/A | $34,139 | N/A |
Listed by: Haley Glasco-Ogle • Legend Texas Properties
Mls Name: HAR
Mls Provider:
Mls ID: #50064927
Disclaimer: Copyright 2025, 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.
