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% |
Total monthly income runs $4,542/mo, and a $6,338/mo payment. Purchase price stands at $1,295,000, and rental yield measures 4.21% with $4,542/mo rent. Return on cash invested shows 7.02% in year one, and 5% annual appreciation builds toward $357,785 over five years. Five-year ROI reaches 34.89% and total cumulative return in cash records $146,382. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $4,542/mo property income covering a $6,338/mo payment rather than investor’s personal income.
Single Family
Built in 1920
2 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 78954, Round Top, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 921 (100%) |
| Owner Occupied HU | 503 (54.6%) |
| Renter Occupied HU | 67 ( 7.3%) |
| Vacant Housing Units | 351 (38.1%) |
| Median Home Value | $504,261 |
| Average Home Value | $667,356 |
Residential
611
Single Family
611
Multi-Family
0
Businesses
189
Date | Event | Price |
|---|---|---|
| 2025-06-27 | Listed for sale | $1,295,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-27 | $1995.05 | 5.52% | $668,652 | 47.77% |
| 2023-06-27 | $1890.61 | 8.65% | $452,490 | 17.33% |
| 2022-06-27 | $1740.11 | -23.08% | $385,661 | 26.00% |
Listed by: Claire Zapalac • Round Top Real Estate
Mls Name: HAR
Mls Provider:
Mls ID: #84593088
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.
