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 Rockport at 543 Hickory Ave, Rockport, TX, 78382 generates $2,400/mo in rent and, after a $1,346/mo payment, leaves $444/mo in cash flow. Total monthly income is $2,400/mo, and annual cash flow is $5,333/yr on $91,163 invested. Return on cash invested sits at 25.76% in year one, and rental yield is 10.47% on a $275,000 entry. Equity gained on principal adds $1,775/yr, while 5% annual appreciation builds toward $75,977 over five years. Five-year ROI reaches 135.45% and total cumulative return in cash sums $123,479. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,400/mo property income rather than buyer’s personal income.
Manufactured
Built in 2015
0.30 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 78382, Rockport, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 14,438 (100%) |
| Owner Occupied HU | 7,277 (50.4%) |
| Renter Occupied HU | 2,366 (16.4%) |
| Vacant Housing Units | 4,795 (33.2%) |
| Median Home Value | $309,755 |
| Average Home Value | $392,083 |
Residential
10,644
Single Family
9,525
Multi-Family
1,119
Businesses
703
Date | Event | Price |
|---|---|---|
| 2024-09-25 | Listed for sale | $275,000 |
| 2020-01-24 | Sold | N/A |
| 2020-01-20 | Pending sale | $130,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $1139.52 | 18.90% | $71,720 | 14.31% |
| 2023-02-13 | $958.37 | 12.34% | $62,740 | 30.63% |
| 2022-02-13 | $853.06 | 7.36% | $48,030 | 6.52% |
Listed by: Barry Hill • Spears & Co Real Estate
Mls Name: South Texas MLS
Mls Provider:
Mls ID: #448802
Disclaimer: Based on information from South Texas MLS, LLC as of 2025-02-13 02:25:26 PST. All information provided is deemed reliable but is not guaranteed and should be independently verified. South Texas MLS, LLC provides the MLS and all content therein AS IS and without any warranty, express or implied. MLS aggregate data is a copyright of Texas Association of REALTORS (TAR) and that the reader may not reproduce or distribute the MLS aggregate data.
