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 Bertram at 445 W Vaughan St, Bertram, TX, 78605 generates $1,770/mo in rent and, after a $1,180/mo payment, leaves $28/mo in cash flow. Total monthly income is $1,770/mo, and annual cash flow is $337/yr on $79,892 invested. Return on cash invested sits at 20.33% in year one, and rental yield is 8.81% on a $241,000 entry. Equity gained on principal adds $1,555/yr, while 5% annual appreciation builds toward $66,584 over five years. Five-year ROI reaches 106.51% and total cumulative return in cash sums $85,096. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,770/mo property income rather than buyer’s personal income.
Single Family
Built in 1950
9,748 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 78605, Bertram, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,638 (100%) |
| Owner Occupied HU | 2,016 (76.4%) |
| Renter Occupied HU | 376 (14.3%) |
| Vacant Housing Units | 246 ( 9.3%) |
| Median Home Value | $376,800 |
| Average Home Value | $474,711 |
Residential
2,683
Single Family
2,683
Multi-Family
0
Businesses
203
Date | Event | Price |
|---|---|---|
| 2025-05-27 | Listed for sale | $241,000 |
| 2023-07-14 | Sold | N/A |
| 2023-06-14 | Contingent | $259,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-27 | $4333.94 | -11.60% | $242,594 | -11.48% |
| 2023-05-27 | $4902.57 | 117.48% | $274,071 | 103.32% |
| 2022-05-27 | $2254.24 | 0.59% | $134,801 | 10.00% |
Listed by: David Seeto • Seeto Realty
Mls Name: HAR
Mls Provider:
Mls ID: #53438404
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.
