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 De Leon at 601 E Ross Ave, De Leon, TX, 76444 priced at $149,500 pairs $1,164/mo rent with $82/mo cash flow after a $732/mo payment. Total monthly income equals $1,164/mo, and annual cash flow comes to $986/yr on $49,559 invested. Return on cash invested is 21.9% in year one, and rental yield stands at 9.34% on a $149,500 basis. Equity gained on principal adds $965/yr, and 5% annual appreciation accumulates to $41,304 by year five. Five-year ROI measures 115% and total cumulative return in cash reaches $56,993. For financing, Ziffy Mortgage’s DSCR program evaluates $1,164/mo property income against a $732/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1931
0.28 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76444, De Leon, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,821 (100%) |
| Owner Occupied HU | 1,183 (65.0%) |
| Renter Occupied HU | 331 (18.2%) |
| Vacant Housing Units | 307 (16.9%) |
| Median Home Value | $154,167 |
| Average Home Value | $253,586 |
Residential
1,632
Single Family
1,598
Multi-Family
34
Businesses
137
Date | Event | Price |
|---|---|---|
| 2025-04-12 | Listed for sale | $149,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-13 | $2702.80 | 7.50% | $140,990 | 9.46% |
| 2023-04-13 | $2514.21 | 34.17% | $128,800 | 64.26% |
| 2022-04-13 | $1873.88 | 0.05% | $78,410 | 7.65% |
Listed by: Byrl Cogburn • Cogburn Real Estate
Mls Name: NTREIS
Mls ID: #20902156
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.
