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 Edna at 509 W Bois Darc St, Edna, TX, 77957 earns $732/mo cash flow from $1,964/mo rent with a $848/mo payment. Total monthly income totals $1,964/mo, and annual cash flow totals $8,785/yr on $57,416 capital. ROI tracks 35.21% on current figures, and rental yield reads 13.61% at a $173,200 purchase. Equity gained on principal adds $1,118/yr, and 5% annual appreciation supports $47,852 over five years. Five-year ROI reaches 186.21% and total cumulative return in cash sums $106,914. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $1,964/mo property income instead of your personal income.
Single Family
Built in 1954
8,712 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 77957, Edna, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,290 (100%) |
| Owner Occupied HU | 2,400 (55.9%) |
| Renter Occupied HU | 1,166 (27.2%) |
| Vacant Housing Units | 724 (16.9%) |
| Median Home Value | $212,621 |
| Average Home Value | $269,105 |
Residential
3,213
Single Family
3,132
Multi-Family
81
Businesses
378
Date | Event | Price |
|---|---|---|
| 2025-09-29 | Listing removed | $177,900 |
| 2025-07-23 | Listed for sale | $177,900 |
| 2023-11-03 | Listing removed | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-24 | $746.41 | -5.58% | $85,560 | -5.86% |
| 2023-10-24 | $790.48 | -3.35% | $90,890 | 41.51% |
| 2022-10-24 | $817.86 | -23.41% | $64,230 | -3.08% |
What's Special
Pull Down Stairs
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
