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 Round Top at 4731 Fm 1457, Round Top, TX, 78954 generates $2,784/mo in rent, after a $6,260/mo payment. Total monthly income is $2,784/mo. Return on cash invested sits at 2.09% in year one, and rental yield is 2.61% on a $1,279,000 entry. Equity gained on principal adds $8,253/yr, while 5% annual appreciation builds toward $353,364 over five years. Five-year ROI reaches 8.45% and total cumulative return in cash sums $35,002. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,784/mo property income rather than buyer’s personal income.
Single Family
Built in 2012
28.91 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 |
|---|---|---|
| 2024-12-30 | Listed for sale | $1,279,000 |
| 2024-06-26 | Listing removed | N/A |
| 2024-04-11 | Price change | $1,280,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-12 | N/A | N/A | $66,420 | 20.00% |
| 2023-02-12 | $649.97 | -5.56% | $55,350 | 9.06% |
| 2022-02-12 | $688.26 | -3.91% | $50,750 | N/A |
Listed by: Frank Hillbolt • Round Top Real Estate
Mls Name: HAR
Mls Provider:
Mls ID: #71928495
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.
