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 Rio Vista at 4911 Cimmaron Trl, Rio Vista, TX, 76093 generates $1,529/mo in rent and, after a $978/mo payment, leaves $101/mo in cash flow. Total monthly income is $1,529/mo, and annual cash flow is $1,210/yr on $66,267 invested. Return on cash invested sits at 21.73% in year one, and rental yield is 9.18% on a $199,900 entry. Equity gained on principal adds $1,290/yr, while 5% annual appreciation builds toward $55,229 over five years. Five-year ROI reaches 113.9% and total cumulative return in cash sums $75,481. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,529/mo property income rather than buyer’s personal income.
Manufactured
Built in 1974
5,000 sqft lot
$N/A/sqft
$85 annually HOA
Neighborhood data shown for ZIP Code: 76093, Rio Vista, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,045 (100%) |
| Owner Occupied HU | 792 (75.8%) |
| Renter Occupied HU | 171 (16.4%) |
| Vacant Housing Units | 82 ( 7.8%) |
| Median Home Value | $224,545 |
| Average Home Value | $273,008 |
Residential
943
Single Family
943
Multi-Family
0
Businesses
79
Date | Event | Price |
|---|---|---|
| 2025-06-25 | Listed for sale | $199,900 |
| 2005-03-14 | Sold | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-25 | N/A | N/A | $27,205 | 20.00% |
| 2023-06-25 | $374.52 | -9.72% | $22,671 | N/A |
| 2022-06-25 | $414.82 | -0.37% | $22,671 | N/A |
Listed by: Chesli Fox • TX Prime RE/Blue Ribbon PM
Mls Name: NTREIS
Mls ID: #20981016
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.
