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 CALDWELL at 4793 State Highway 21 W, CALDWELL, TX, 77836 generates $4,552/mo in rent and, after a $2,692/mo payment, leaves $641/mo in cash flow. Total monthly income is $4,552/mo, and annual cash flow is $7,690/yr on $180,950 invested. Return on cash invested sits at 24.31% in year one, and rental yield is 9.93% on a $550,000 entry. Equity gained on principal adds $3,549/yr, while 5% annual appreciation builds toward $151,955 over five years. Five-year ROI reaches 127.63% and total cumulative return in cash sums $230,938. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $4,552/mo property income rather than buyer’s personal income.
Single Family
Built in 2018
5 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 77836, Caldwell, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,448 (100%) |
| Owner Occupied HU | 4,176 (64.8%) |
| Renter Occupied HU | 1,058 (16.4%) |
| Vacant Housing Units | 1,214 (18.8%) |
| Median Home Value | $229,911 |
| Average Home Value | $275,725 |
Residential
5,115
Single Family
5,083
Multi-Family
32
Businesses
466
Date | Event | Price |
|---|---|---|
| 2024-06-17 | Listed for sale | $550,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2017-08-13 | N/A | N/A | $12,158 | N/A |
| 2016-08-13 | N/A | N/A | $12,158 | N/A |
| 2015-08-13 | N/A | N/A | $12,158 | -22.64% |
Listed by: Katherine Allen • Affinity Real Estate
Mls Name: BCSMLS
Mls Provider:
Mls ID: #24010720
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.
