565 Rogers Trl, La Grange, TX, 78945 | $343/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

565 Rogers Trl, La Grange, TX, 78945 | $343/mo Cash Flow | Ziffy

Pending

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
2874 sft

326 W Colorado St, La Grange, TX, 78945

3 Bed
2 Bath
1498 sft

928 Chapparal Rd, La Grange, TX, 78945

- Bed
- Bath
1958 sft

11552 Fm 1383, Schulenburg, TX, 78956

Rental Income+ 1 more

5 Bed
4 Bath
3017 sft

2346 Bruno Rd, High Hill, TX, 78956

Nearby investment properties with comparable prices

- Bed
- Bath
- sft

7176 Anchor Ranch Loop, Flatonia, TX, 78941

5 Bed
4 Bath
3106 sft

834 Country Club Dr, La Grange, TX, 78945

3 Bed
3 Bath
1732 sft

107 Wilkes St, Smithville, TX, 78957

- Bed
- Bath
- sft

0 Vista Ranch Rd, Smithville, TX, 78957

Ziffy AI Summary

A quick, investor-focused snapshot highlighting income strength, yield potential.

Key metrics	Value
Price	$399,900
Est. Rent	$3,200/mo
ROI	18%

Attractive rent-to-price ratio for income stability
Good fit for DSCR financing with healthy coverage

Explore more listings using simple english

Investment Highlights

Rental property for sale in La Grange at 565 Rogers Trl, La Grange, TX, 78945 priced at $399,000 converts $3,180/mo rent into $343/mo cash flow after a $1,953/mo obligation. Total monthly income equals $3,180/mo, and annual cash flow totals $4,111/yr on $132,269 invested. Return on cash invested prints 23.02% in year one, and rental yield reads 9.56% against a $399,000 entry. Equity gained on principal adds $2,575/yr, while 5% annual appreciation compiles into $110,236 by year five. Five-year ROI reaches 120.72% and total cumulative return in cash sums $159,674. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,180/mo property income covering a $1,953/mo payment, not borrower’s personal income.

Single Family

Built in 2021

2 Acres lot

$N/A/sqft

No HOA

More details about the property

SELLER HAS ADJUSTED THE PRICE! It's hard to find a home on small acreage, BUT HERE IT IS! Located in desirable Fayette County down a secluded country road is a 3bd/2bth, 2220 sqft metal home with stained cement floors FOR EASY MAINTENANCE! All appliances convey, including the washer and dryer located in the generous laundry room. This is an open concept home and as such the kitchen and entryway lead directly into the great room complete with a vaulted ceiling. Other amenities include a roll around kitchen island, a fenced back yard, a covered patio, a water well and septic system, a 2 vehicle carport and a storage shed for lawn equipment. Bring your decorating ideas since this is a blank slate! Buyers will need to survey the property.. property lines are estimated. An electronically staged great room is added to give you an idea of how furniture can be arranged. Schedule your showing now... this won't last long!

Neighborhood Data

Neighborhood data shown for ZIP Code: 78945, La Grange, TX area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	5,435 (100%)
Owner Occupied HU	3,493 (64.3%)
Renter Occupied HU	1,087 (20.0%)
Vacant Housing Units	855 (15.7%)
Median Home Value	$336,798
Average Home Value	$428,576