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 4991 Thunderbird Dr, May, TX, 76857 priced at $180,000 converts $1,413/mo rent into $112/mo cash flow after a $881/mo obligation. Total monthly income equals $1,413/mo, and annual cash flow totals $1,346/yr on $59,670 invested. Return on cash invested prints 22.16% in year one, and rental yield reads 9.42% against a $180,000 entry. Equity gained on principal adds $1,162/yr, while 5% annual appreciation compiles into $49,731 by year five. Five-year ROI reaches 116.37% and total cumulative return in cash sums $69,437. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $1,413/mo property income covering a $881/mo payment, not borrower’s personal income.
Manufactured
Built in 2008
0.40 Acres lot
$N/A/sqft
$250 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 |
|---|---|---|
| 2025-04-25 | Listed for sale | $180,000 |
| 2024-06-25 | Listing removed | $177,000 |
| 2024-03-26 | Listing removed | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-26 | $286.32 | -5.26% | $23,920 | -4.63% |
| 2023-04-26 | $302.22 | 1660.16% | $25,080 | 85.23% |
| 2022-04-26 | $17.17 | N/A | $13,540 | 10.00% |
Listed by: Joe Godinho • Setzler Associates Realty
Mls Name: NTREIS
Mls ID: #20916388
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.
