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 May at 4591 Shawnee Dr, May, TX, 76857 priced at $175,000 converts $2,375/mo rent into $1,111/mo cash flow after a $857/mo obligation. Total monthly income equals $2,375/mo, and annual cash flow totals $13,326/yr on $58,013 invested. Return on cash invested prints 42.88% in year one, and rental yield reads 16.29% against a $175,000 entry. Equity gained on principal adds $1,129/yr, while 5% annual appreciation compiles into $48,349 by year five. Five-year ROI reaches 227.4% and total cumulative return in cash sums $131,923. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,375/mo property income covering a $857/mo payment, not borrower’s personal income.
Manufactured
Built in 2019
0.35 Acres lot
$N/A/sqft
$235 annually HOA
Neighborhood data shown for ZIP Code: 76857, May, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,684 (100%) |
| Owner Occupied HU | 793 (47.1%) |
| Renter Occupied HU | 100 ( 5.9%) |
| Vacant Housing Units | 791 (47.0%) |
| Median Home Value | $220,313 |
| Average Home Value | $266,081 |
Residential
901
Single Family
900
Multi-Family
1
Businesses
36
Date | Event | Price |
|---|---|---|
| 2024-07-12 | Listed for sale | $175,000 |
| 2024-06-23 | Listing removed | N/A |
| 2024-06-19 | Listed for sale | $198,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-31 | N/A | N/A | $95,167 | 10.00% |
| 2022-08-31 | $689.20 | N/A | $86,515 | 10.00% |
| 2021-08-31 | N/A | N/A | $78,650 | 10.00% |
Listed by: Christina Norman • United Country - Heart of Texas RE
Mls Name: NTREIS
Mls ID: #20650205
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.
