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 Edna at 606 Wilson St, Edna, TX, 77957 generates $2,951/mo in rent, after a $2,286/mo payment. Total monthly income is $2,951/mo. Return on cash invested sits at 17.04% in year one, and rental yield is 7.58% on a $467,000 entry. Equity gained on principal adds $3,013/yr, while 5% annual appreciation builds toward $129,023 over five years. Five-year ROI reaches 88.65% and total cumulative return in cash sums $137,247. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,951/mo property income rather than buyer’s personal income.
Single Family
Built in 1977
0.42 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 77957, Edna, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,290 (100%) |
| Owner Occupied HU | 2,400 (55.9%) |
| Renter Occupied HU | 1,166 (27.2%) |
| Vacant Housing Units | 724 (16.9%) |
| Median Home Value | $212,621 |
| Average Home Value | $269,105 |
Residential
3,213
Single Family
3,132
Multi-Family
81
Businesses
378
Date | Event | Price |
|---|---|---|
| 2024-08-26 | Listed for sale | $467,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-12-27 | $2719.78 | -16.36% | $209,590 | 10.00% |
| 2022-12-27 | $3251.89 | -6.57% | $190,540 | 2.53% |
| 2021-12-27 | $3480.58 | 3.03% | $185,840 | 6.74% |
Listed by: Shelley Srp • Twin Rivers Real Estate
Mls Name: HAR
Mls Provider:
Mls ID: #14295927
Disclaimer: Copyright 2024, Houston REALTORS Information Service, Inc. The information provided is exclusively for consumers 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.
