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 510 Carver St, Edna, TX, 77957 with 5% annual appreciation on a $149,000 basis while $1,387/mo rent supports operations. Total monthly income totals $1,387/mo and a $729/mo payment preserves $328/mo for cash returns. Annual cash flow comes to $3,933/yr on $49,394 deployed, and return on cash invested reaches 27.87% in year one. Equity gained on principal adds $961/yr, and five-year appreciation sums $41,166 alongside rental yield of 11.17%. Five-year ROI measures 146.8% and total cumulative return in cash totals $72,508.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $1,387/mo property income versus a $729/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 1946
8,276 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 |
|---|---|---|
| 2025-06-23 | Price change | $149,000 |
| 2025-06-03 | Price change | $154,999 |
| 2025-05-14 | Listed for sale | $158,449 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-25 | $766.71 | -6.59% | $43,200 | -6.55% |
| 2023-06-25 | $820.81 | 23.70% | $46,230 | 40.05% |
| 2022-06-25 | $663.57 | 10.20% | $33,010 | 15.42% |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
