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 Rockdale at 712 Ortega St, Rockdale, TX, 76567 priced at $444,000 pairs $4,276/mo rent with $1,119/mo cash flow after a $2,173/mo payment. Total monthly income equals $4,276/mo, and annual cash flow comes to $13,426/yr on $147,186 invested. Return on cash invested is 29.03% in year one, and rental yield stands at 11.56% on a $444,000 basis. Equity gained on principal adds $2,865/yr, and 5% annual appreciation accumulates to $122,669 by year five. Five-year ROI measures 152.97% and total cumulative return in cash reaches $225,150. For financing, Ziffy Mortgage’s DSCR program evaluates $4,276/mo property income against a $2,173/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2024
0.25 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76567, Rockdale, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,335 (100%) |
| Owner Occupied HU | 2,658 (61.3%) |
| Renter Occupied HU | 1,028 (23.7%) |
| Vacant Housing Units | 649 (15.0%) |
| Median Home Value | $203,413 |
| Average Home Value | $242,253 |
Residential
4,058
Single Family
3,873
Multi-Family
185
Businesses
399
Date | Event | Price |
|---|---|---|
| 2024-07-29 | Price change | $444,000 |
| 2024-06-15 | Listed for sale | $459,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Shannon Kornegay • Oakstone Real Estate
Mls Name: BCSMLS
Mls Provider:
Mls ID: #24010716
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.
