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 Covington at 700 Gathings Ave, Covington, TX, 76636 priced at $175,000 converts $1,534/mo rent into $289/mo cash flow after a $857/mo obligation. Total monthly income equals $1,534/mo, and annual cash flow totals $3,469/yr on $58,013 invested. Return on cash invested prints 25.89% in year one, and rental yield reads 10.52% against a $175,000 entry. Equity gained on principal adds $1,129/yr, while 5% annual appreciation compiles into $48,349 by year five. Five-year ROI reaches 136.2% and total cumulative return in cash sums $79,015. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $1,534/mo property income covering a $857/mo payment, not borrower’s personal income.
Manufactured
Built in 1997
0.98 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76636, Covington, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 709 (100%) |
| Owner Occupied HU | 526 (74.2%) |
| Renter Occupied HU | 89 (12.6%) |
| Vacant Housing Units | 94 (13.3%) |
| Median Home Value | $264,130 |
| Average Home Value | $354,254 |
Residential
538
Single Family
538
Multi-Family
0
Businesses
40
Date | Event | Price |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Amy Martin • Keller Williams Brazos West
Mls Name: NTREIS
Mls ID: #20999263
