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 Coleman at 601 7th St, Coleman, TX, 76834 priced at $165,000 converts $2,192/mo rent into $1,018/mo cash flow after a $808/mo obligation. Total monthly income equals $2,192/mo, and annual cash flow totals $12,219/yr on $54,698 invested. Return on cash invested prints 42.25% in year one, and rental yield reads 15.94% against a $165,000 entry. Equity gained on principal adds $1,065/yr, while 5% annual appreciation compiles into $45,586 by year five. Five-year ROI reaches 223.91% and total cumulative return in cash sums $122,471. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,192/mo property income covering a $808/mo payment, not borrower’s personal income.
Single Family
Built in 1980
0.72 Acres lot
$N/A/sqft
No HOA
Date | Event | Price |
|---|---|---|
| 2024-10-12 | Listed for sale | $165,000 |
| 2024-08-02 | Listing removed | N/A |
| 2024-07-11 | Listed for sale | $199,999 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Dylon Davis • Western Heritage Realty
Mls Name: NTREIS
Mls ID: #20753115
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.
