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 Austwell at 600 Proctor St, Austwell, TX, 77950 offers $1,741/mo rent that, after a $881/mo payment, leaves $461/mo cash flow. Total monthly income is $1,741/mo, and annual cash flow is $5,532/yr on $59,670 cash. Return on cash invested measures 29.18% in year one, and rental yield stands at 11.61% at a $180,000 entry. Equity gained on principal adds $1,162/yr while 5% annual appreciation compounds into $49,731 by year five. Five-year ROI records 153.75% and total cumulative return in cash reaches $91,745. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $1,741/mo property income versus a $881/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Manufactured
Built in 2017
0.32 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 77950, Austwell, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 94 (100%) |
| Owner Occupied HU | 50 (53.2%) |
| Renter Occupied HU | 15 (16.0%) |
| Vacant Housing Units | 29 (30.9%) |
| Median Home Value | $65,000 |
| Average Home Value | $201,800 |
Residential
1
Single Family
1
Multi-Family
0
Businesses
8
Date | Event | Price |
|---|---|---|
| 2025-04-11 | Listed for sale | $180,000 |
| 2025-02-10 | Listing removed | $180,000 |
| 2024-08-18 | Price change | $180,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-25 | $1141.74 | -66.00% | $97,420 | -26.66% |
| 2023-06-25 | $3358.27 | 57.83% | $132,830 | 64.99% |
| 2022-06-25 | $2127.75 | N/A | $80,510 | 1119.85% |
Listed by: Cynthia (Cindy) I. Trevino • Empire Real Estate
Mls Name: Greater McAllen AOR
Mls ID: #398107
Disclaimer: Listing information is deemed reliable, but not guaranteed.
