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 Rhome at 621 Troxell Blvd, Rhome, TX, 76078 priced at $279,500 converts $2,263/mo rent into $275/mo cash flow after a $1,368/mo obligation. Total monthly income equals $2,263/mo, and annual cash flow totals $3,305/yr on $92,654 invested. Return on cash invested prints 23.48% in year one, and rental yield reads 9.72% against a $279,500 entry. Equity gained on principal adds $1,804/yr, while 5% annual appreciation compiles into $77,221 by year five. Five-year ROI reaches 123.2% and total cumulative return in cash sums $114,152. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,263/mo property income covering a $1,368/mo payment, not borrower’s personal income.
Single Family
Built in 1999
6,316 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76078, Rhome, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,203 (100%) |
| Owner Occupied HU | 3,527 (83.9%) |
| Renter Occupied HU | 495 (11.8%) |
| Vacant Housing Units | 181 ( 4.3%) |
| Median Home Value | $377,331 |
| Average Home Value | $441,454 |
Residential
4,000
Single Family
4,000
Multi-Family
0
Businesses
245
Date | Event | Price |
|---|---|---|
| 2025-04-07 | Listed for sale | $279,500 |
| 2010-09-23 | Sold | N/A |
| 2010-08-21 | Listed for sale | $82,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-07 | $2229.07 | 18.35% | $238,702 | -5.83% |
| 2023-04-07 | $1883.44 | N/A | $253,486 | 15.12% |
| 2022-04-07 | N/A | N/A | $220,195 | 24.80% |
Listed by: Kathy Fisher • Parker Properties Real Estate
Mls Name: NTREIS
Mls ID: #20895735
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.
