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 Goliad at 461 Lassman Rd, Goliad, TX, 77963 listed at $399,000 pairs $1,878/mo rent with a $1,953/mo payment. Total monthly income runs $1,878/mo. Return on cash invested measures 11.2% in year one, and rental yield registers 5.65% at a $399,000 basis. Equity gained on principal adds $2,575/yr, and annual property appreciation at 5% supports $110,236 by year five. Five-year ROI tracks 57.38% and total cumulative return in cash totals $75,902. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $1,878/mo property income relative to a $1,953/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2007
5.95 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 77963, Goliad, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,805 (100%) |
| Owner Occupied HU | 1,780 (63.5%) |
| Renter Occupied HU | 452 (16.1%) |
| Vacant Housing Units | 573 (20.4%) |
| Median Home Value | $197,368 |
| Average Home Value | $244,649 |
Residential
1,855
Single Family
1,855
Multi-Family
0
Businesses
189
Date | Event | Price |
|---|---|---|
| 2025-02-11 | Price change | $399,000 |
| 2025-01-29 | Listed for sale | $429,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-12 | N/A | N/A | $177,551 | 10.00% |
| 2023-02-12 | $1122.17 | -18.50% | $161,410 | 0.94% |
| 2022-02-12 | $1376.85 | 7.65% | $159,910 | 1.91% |
Listed by: Melvin Chaloupka • RE/MAX Land & Homes
Mls Name: HAR
Mls Provider:
Mls ID: #3212903
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.
