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 Somerset at 67 N 5th St, Somerset, TX, 78069 priced at $125,000 pairs $965/mo rent with $76/mo cash flow after a $612/mo payment. Total monthly income equals $965/mo, and annual cash flow comes to $911/yr on $41,438 invested. Return on cash invested is 22.11% in year one, and rental yield stands at 9.26% on a $125,000 basis. Equity gained on principal adds $807/yr, and 5% annual appreciation accumulates to $34,535 by year five. Five-year ROI measures 115.85% and total cumulative return in cash reaches $48,005. For financing, Ziffy Mortgage’s DSCR program evaluates $965/mo property income against a $612/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2000
1.87 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 78069, Somerset, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,293 (100%) |
| Owner Occupied HU | 1,639 (71.5%) |
| Renter Occupied HU | 435 (19.0%) |
| Vacant Housing Units | 219 ( 9.6%) |
| Median Home Value | $236,801 |
| Average Home Value | $263,127 |
Residential
1,702
Single Family
1,702
Multi-Family
0
Businesses
123
Date | Event | Price |
|---|---|---|
| 2025-06-07 | Listed for sale | $125,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-07 | $757.14 | 2.61% | $155,390 | 2.72% |
| 2023-06-07 | $737.87 | 75.27% | $151,270 | 86.26% |
| 2022-06-07 | $420.99 | -6.14% | $81,214 | 10.00% |
Listed by: Valerie Chavez • Proper Realty
Mls Name: SABOR
Mls Provider:
Mls ID: #1873674
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.
