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 Somerville at 561 3rd St, Somerville, TX, 77879 offers a 9.55% rental yield on a $135,000 purchase with $1,074/mo rent. Total monthly income registers $1,074/mo, and a $661/mo payment leaves $114/mo available for distribution. Annual cash flow reaches $1,365/yr on $44,753 to close, and return on cash invested stands at 22.96% in year one. Equity gained on principal adds $871/yr while 5% annual appreciation supports $37,298 over five years. Portfolio math shows five-year ROI at 120.42% and total cumulative return in cash at $53,893. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,074/mo property income against a $661/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1960
0.34 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 77879, Somerville, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,528 (100%) |
| Owner Occupied HU | 2,029 (57.5%) |
| Renter Occupied HU | 428 (12.1%) |
| Vacant Housing Units | 1,071 (30.4%) |
| Median Home Value | $146,744 |
| Average Home Value | $243,677 |
Residential
2,310
Single Family
2,310
Multi-Family
0
Businesses
135
Date | Event | Price |
|---|---|---|
| 2025-05-25 | Listed for sale | $135,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-05-26 | $1645.98 | 26.57% | $79,915 | 41.28% |
| 2022-05-26 | $1300.43 | 5.60% | $56,565 | 13.16% |
| 2021-05-26 | $1231.45 | N/A | $49,986 | N/A |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
