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 Maypearl at 501 Trice St, Maypearl, TX, 76064 priced at $400,000 converts $2,492/mo rent into after a $1,958/mo obligation. Total monthly income equals $2,492/mo. Return on cash invested prints 16.72% in year one, and rental yield reads 7.48% against a $400,000 entry. Equity gained on principal adds $2,581/yr, while 5% annual appreciation compiles into $110,513 by year five. Five-year ROI reaches 86.95% and total cumulative return in cash sums $115,300. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,492/mo property income covering a $1,958/mo payment, not borrower’s personal income.
Single Family
Built in 1999
0.26 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76064, Maypearl, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 702 (100%) |
| Owner Occupied HU | 553 (78.8%) |
| Renter Occupied HU | 128 (18.2%) |
| Vacant Housing Units | 21 ( 3.0%) |
| Median Home Value | $450,342 |
| Average Home Value | $489,259 |
Residential
413
Single Family
413
Multi-Family
0
Businesses
61
Date | Event | Price |
|---|---|---|
| 2025-06-16 | Listed for sale | $400,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-16 | $1596.95 | 1.60% | $275,982 | 10.00% |
| 2023-06-16 | $1571.86 | -19.64% | $250,893 | 10.00% |
| 2022-06-16 | $1956.05 | N/A | $228,085 | 10.00% |
Listed by: Telina Williams • Keller Williams Realty
Mls Name: NTREIS
Mls ID: #20970325
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.
