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 Rosebud at 524 E Avenue D, Rosebud, TX, 76570 priced at $235,000 pairs $1,633/mo rent with after a $1,150/mo payment. Total monthly income equals $1,633/mo. Return on cash invested is 19.33% in year one, and rental yield stands at 8.34% on a $235,000 basis. Equity gained on principal adds $1,516/yr, and 5% annual appreciation accumulates to $64,926 by year five. Five-year ROI measures 100.98% and total cumulative return in cash reaches $78,664. For financing, Ziffy Mortgage’s DSCR program evaluates $1,633/mo property income against a $1,150/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in N/A
0.34 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76570, Rosebud, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,178 (100%) |
| Owner Occupied HU | 727 (61.7%) |
| Renter Occupied HU | 220 (18.7%) |
| Vacant Housing Units | 231 (19.6%) |
| Median Home Value | $102,284 |
| Average Home Value | $143,480 |
Residential
707
Single Family
707
Multi-Family
0
Businesses
74
Date | Event | Price |
|---|---|---|
| 2025-06-24 | Price change | $235,000 |
| 2025-03-31 | Price change | $275,000 |
| 2025-02-05 | Listed for sale | $295,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-08-13 | $2471.85 | -5.83% | $164,831 | 10.00% |
| 2023-08-13 | $2625.02 | 6.39% | $149,846 | 10.00% |
| 2022-08-13 | $2467.44 | 1.51% | $136,224 | 10.00% |
Listed by: Morgan Tindle • Platinum Ranch Realty
Mls Name: NTREIS
Mls ID: #21030623
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.
