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% |
Investment property for sale in Pt Aransas at 622 Beach Access Road 1a #204, Pt Aransas, TX, 78373 offers a 10.98% rental yield on a $169,900 purchase with $1,554/mo rent. Total monthly income registers $1,554/mo, and a $832/mo payment leaves $97/mo available for distribution. Annual cash flow reaches $1,169/yr on $56,322 to close, and return on cash invested stands at 21.98% in year one. Equity gained on principal adds $1,096/yr while 5% annual appreciation supports $46,940 over five years. Portfolio math shows five-year ROI at 117.14% and total cumulative return in cash at $65,978. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,554/mo property income against a $832/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Condo
Built in 1986
2,065 sqft lot
$N/A/sqft
$248 monthly HOA
Neighborhood data shown for ZIP Code: 78373, Port Aransas, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,617 (100%) |
| Owner Occupied HU | 1,209 (21.5%) |
| Renter Occupied HU | 407 ( 7.2%) |
| Vacant Housing Units | 4,001 (71.2%) |
| Median Home Value | $491,147 |
| Average Home Value | $604,986 |
Residential
2,142
Single Family
2,142
Multi-Family
0
Businesses
403
Date | Event | Price |
|---|---|---|
| 2025-01-31 | Price change | $169,900 |
| 2024-09-15 | Price change | $175,000 |
| 2024-07-02 | Price change | $189,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Marcus Starkey • RE/MAX Coastal Living
Mls Name: South Texas MLS
Mls Provider:
Mls ID: #437357
Disclaimer: Based on information from South Texas MLS, LLC as of 2025-02-11 19:37:25 PST. All information provided is deemed reliable but is not guaranteed and should be independently verified. South Texas MLS, LLC provides the MLS and all content therein AS IS and without any warranty, express or implied. MLS aggregate data is a copyright of Texas Association of REALTORS (TAR) and that the reader may not reproduce or distribute the MLS aggregate data.
