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 Von Ormy at 5643 Frederick Bluff, Von Ormy, TX, 78073 generates $2,430/mo in rent and, after a $1,310/mo payment, leaves $527/mo in cash flow. Total monthly income is $2,430/mo, and annual cash flow is $6,321/yr on $88,716 invested. Return on cash invested sits at 27.03% in year one, and rental yield is 10.9% on a $267,620 entry. Equity gained on principal adds $1,727/yr, while 5% annual appreciation builds toward $73,938 over five years. Five-year ROI reaches 142.25% and total cumulative return in cash sums $126,202. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,430/mo property income rather than buyer’s personal income.
Single Family
Built in 2025
4,791 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 78073, Von Ormy, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,278 (100%) |
| Owner Occupied HU | 3,088 (72.2%) |
| Renter Occupied HU | 614 (14.4%) |
| Vacant Housing Units | 576 (13.5%) |
| Median Home Value | $222,500 |
| Average Home Value | $248,030 |
Residential
4,259
Single Family
3,837
Multi-Family
422
Businesses
155
Date | Event | Price |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Dayton Schrader • eXp Realty
Mls Name: LERA MLS
Mls ID: #1914173
