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 Marlin at 611 Capps St, Marlin, TX, 76661 generates $1,157/mo in rent and, after a $783/mo payment, leaves $20/mo in cash flow. Total monthly income is $1,157/mo, and annual cash flow is $235/yr on $53,007 invested. Return on cash invested sits at 20.35% in year one, and rental yield is 8.68% on a $159,900 entry. Equity gained on principal adds $1,032/yr, while 5% annual appreciation builds toward $44,177 over five years. Five-year ROI reaches 106.46% and total cumulative return in cash sums $56,430. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,157/mo property income rather than buyer’s personal income.
Single Family
Built in 1950
0.53 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76661, Marlin, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,259 (100%) |
| Owner Occupied HU | 1,536 (47.1%) |
| Renter Occupied HU | 1,020 (31.3%) |
| Vacant Housing Units | 703 (21.6%) |
| Median Home Value | $95,692 |
| Average Home Value | $130,791 |
Residential
2,712
Single Family
2,571
Multi-Family
141
Businesses
367
Date | Event | Price |
|---|---|---|
| 2025-06-19 | Listed for sale | $159,900 |
| 2022-10-07 | Listing removed | N/A |
| 2022-09-19 | Listed for sale | $159,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-19 | $2256.21 | 15.84% | $122,133 | 10.00% |
| 2023-06-19 | $1947.63 | -27.31% | $111,030 | 7.37% |
| 2022-06-19 | $2679.30 | 2.22% | $103,410 | 11.78% |
Listed by: Shana Deskins • Bentwood Realty
Mls Name: NTREIS
Mls ID: #20973424
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.
