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% |
Investment property for sale in Hondo at 503 22ND ST, Hondo, TX, 78861 offers a 13.21% rental yield on a $215,000 purchase with $2,366/mo rent. Total monthly income registers $2,366/mo, and a $1,052/mo payment leaves $837/mo available for distribution. Annual cash flow reaches $10,049/yr on $71,273 to close, and return on cash invested stands at 34.01% in year one. Equity gained on principal adds $1,387/yr while 5% annual appreciation supports $59,401 over five years. Portfolio math shows five-year ROI at 179.7% and total cumulative return in cash at $128,077. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,366/mo property income against a $1,052/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1954
0.33 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 78861, Hondo, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,087 (100%) |
| Owner Occupied HU | 3,400 (66.8%) |
| Renter Occupied HU | 1,097 (21.6%) |
| Vacant Housing Units | 590 (11.6%) |
| Median Home Value | $226,954 |
| Average Home Value | $278,011 |
Residential
4,995
Single Family
4,617
Multi-Family
378
Businesses
502
Date | Event | Price |
|---|---|---|
| 2024-08-08 | Listed for rent | $1,600 |
| 2024-04-21 | Price change | $215,000 |
| 2024-03-06 | Listed for sale | $225,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $3026.05 | 19.10% | $147,760 | 33.78% |
| 2022-08-14 | $2540.67 | 114.08% | $110,450 | 23.47% |
| 2021-08-14 | $1186.81 | 14.80% | $89,452 | 10.00% |
Listed by: Fernando Torres • Trinidad Realty Partners, Inc
Mls Name: SABOR
Mls Provider:
Mls ID: #1756494
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.
