Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
No similar price properties found nearby.
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Investment property for sale in Cotulla at 604 JOHNSTON, Cotulla, TX, 78014 offers a 12.2% rental yield on a $130,000 purchase with $1,322/mo rent. Total monthly income registers $1,322/mo, and a $636/mo payment leaves $398/mo available for distribution. Annual cash flow reaches $4,774/yr on $43,095 to close, and return on cash invested stands at 30.99% in year one. Equity gained on principal adds $839/yr while 5% annual appreciation supports $35,917 over five years. Portfolio math shows five-year ROI at 163.46% and total cumulative return in cash at $70,443. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,322/mo property income against a $636/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Multi Family
Built in N/A
4,399 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 78014, Cotulla, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,207 (100%) |
| Owner Occupied HU | 1,132 (51.3%) |
| Renter Occupied HU | 438 (19.8%) |
| Vacant Housing Units | 637 (28.9%) |
| Median Home Value | $104,835 |
| Average Home Value | $146,592 |
Residential
1,723
Single Family
1,648
Multi-Family
75
Businesses
273
Date | Event | Price |
|---|---|---|
| 2025-01-17 | Listed for sale | $130,000 |
| 2021-03-09 | Listing removed | N/A |
| 2021-03-02 | Listed for rent | $650 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2021-02-12 | N/A | N/A | $44,670 | -2.40% |
| 2020-02-12 | N/A | N/A | $45,770 | -27.85% |
| 2019-02-12 | N/A | N/A | $63,440 | 2.42% |
No similar price properties found nearby.
Listed by: Justin Brim • Texas Land Associates Inc.
Mls Name: SABOR
Mls Provider:
Mls ID: #1835548
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.
