Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
Listed by: Josephine Martinez • Arise Capital Real Estate
Mls Name: NTREIS
Mls ID: #21001620
Rental property for sale in Mart at 504 E Navarro Ave, Mart, TX, 76664 priced at $199,000 converts $2,088/mo rent into $673/mo cash flow after a $974/mo obligation. Total monthly income equals $2,088/mo, and annual cash flow totals $8,075/yr on $65,969 invested. Return on cash invested prints 32.15% in year one, and rental yield reads 12.59% against a $199,000 entry. Equity gained on principal adds $1,284/yr, while 5% annual appreciation compiles into $54,980 by year five. Five-year ROI reaches 169.69% and total cumulative return in cash sums $111,942. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,088/mo property income covering a $974/mo payment, not borrower’s personal income.
Single Family
Built in 1957
7,013 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76664, Mart, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,479 (100%) |
| Owner Occupied HU | 924 (62.5%) |
| Renter Occupied HU | 315 (21.3%) |
| Vacant Housing Units | 240 (16.2%) |
| Median Home Value | $207,386 |
| Average Home Value | $270,942 |
Residential
1,287
Single Family
1,287
Multi-Family
0
Businesses
96
Date | Event | Price |
|---|---|---|
| No price history data available | ||
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
