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 Edna at 511 Wilson St, Edna, TX, 77957 generates $1,973/mo in rent and, after a $1,052/mo payment, leaves $444/mo in cash flow. Total monthly income is $1,973/mo, and annual cash flow is $5,333/yr on $71,273 invested. Return on cash invested sits at 27.39% in year one, and rental yield is 11.01% on a $215,000 entry. Equity gained on principal adds $1,387/yr, while 5% annual appreciation builds toward $59,401 over five years. Five-year ROI reaches 144.23% and total cumulative return in cash sums $102,793. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,973/mo property income rather than buyer’s personal income.
Single Family
Built in 1962
0.26 Acres 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 |
|---|---|---|
| 2025-06-30 | Listed for sale | $215,000 |
| 2024-12-04 | Listing removed | N/A |
| 2024-09-05 | Listed for sale | $229,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-30 | $2258.60 | -6.61% | $127,260 | -6.58% |
| 2023-06-30 | $2418.58 | 15.88% | $136,220 | 31.20% |
| 2022-06-30 | $2087.20 | -4.10% | $103,830 | 0.45% |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
