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 New Ulm at 539 Elm St, New Ulm, TX, 78950 priced at $475,500 pairs $3,577/mo rent with $196/mo cash flow after a $2,327/mo payment. Total monthly income equals $3,577/mo, and annual cash flow comes to $2,352/yr on $157,628 invested. Return on cash invested is 21.4% in year one, and rental yield stands at 9.03% on a $475,500 basis. Equity gained on principal adds $3,068/yr, and 5% annual appreciation accumulates to $131,372 by year five. Five-year ROI measures 112.04% and total cumulative return in cash reaches $176,612. For financing, Ziffy Mortgage’s DSCR program evaluates $3,577/mo property income against a $2,327/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2018
0.39 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 78950, New Ulm, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,469 (100%) |
| Owner Occupied HU | 885 (60.2%) |
| Renter Occupied HU | 107 ( 7.3%) |
| Vacant Housing Units | 477 (32.5%) |
| Median Home Value | $413,356 |
| Average Home Value | $574,579 |
Residential
1,171
Single Family
1,171
Multi-Family
0
Businesses
55
Date | Event | Price |
|---|---|---|
| 2025-06-06 | Listed for sale | $475,500 |
| 2024-08-29 | Listing removed | N/A |
| 2024-07-10 | Price change | $420,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-29 | $1836.30 | 12.17% | $355,185 | 12.82% |
| 2023-06-29 | $1637.09 | 36.08% | $314,826 | 32.24% |
| 2022-06-29 | $1203.03 | 5.80% | $238,075 | 6.10% |
Listed by: Janet Schulze • Mainstay Realty
Mls Name: HAR
Mls Provider:
Mls ID: #11073543
Disclaimer: Copyright 2025, Houston REALTORS Information Service, Inc. The information provided is exclusively for consumers 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.
