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 5017 Wolff Rd, Round Top, TX, 78954 generates $5,400/mo in rent and, after a $3,648/mo payment, leaves $100/mo in cash flow. Total monthly income is $5,400/mo, and annual cash flow is $1,196/yr on $245,237 invested. Return on cash invested sits at 20.55% in year one, and rental yield is 8.69% on a $745,400 entry. Equity gained on principal adds $4,810/yr, while 5% annual appreciation builds toward $205,940 over five years. Five-year ROI reaches 107.46% and total cumulative return in cash sums $263,521. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $5,400/mo property income rather than buyer’s personal income.
Single Family
Built in 2024
4.93 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 |
|---|---|---|
| 2025-01-01 | Listed for sale | $745,400 |
| 2024-11-23 | Listing removed | $745,400 |
| 2024-10-11 | Price change | $745,400 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Kay Robbins • RE/MAX Bluebonnet Properties
Mls Name: HAR
Mls Provider:
Mls ID: #66062037
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.
