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 De Leon at 801 E Reynosa Ave, De Leon, TX, 76444 offers $3,082/mo rent that, after a $1,468/mo payment, leaves $949/mo cash flow. Total monthly income is $3,082/mo, and annual cash flow is $11,388/yr on $99,449 cash. Return on cash invested measures 31.36% in year one, and rental yield stands at 12.33% at a $299,997 entry. Equity gained on principal adds $1,936/yr while 5% annual appreciation compounds into $82,884 by year five. Five-year ROI records 165.45% and total cumulative return in cash reaches $164,543. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,082/mo property income versus a $1,468/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 1950
7.02 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76444, De Leon, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,821 (100%) |
| Owner Occupied HU | 1,183 (65.0%) |
| Renter Occupied HU | 331 (18.2%) |
| Vacant Housing Units | 307 (16.9%) |
| Median Home Value | $154,167 |
| Average Home Value | $253,586 |
Residential
1,632
Single Family
1,598
Multi-Family
34
Businesses
137
Date | Event | Price |
|---|---|---|
| 2024-05-07 | Listed for sale | $299,997 |
| 2023-04-06 | Listing removed | N/A |
| 2022-01-26 | Listing removed | $300,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-15 | $2316.73 | -23.00% | $156,900 | 10.00% |
| 2022-08-15 | $3008.85 | -2.07% | $142,636 | 10.00% |
| 2021-08-15 | $3072.31 | 7.41% | $129,669 | 10.37% |
Listed by: Charlotte Bennett • exp Realty, LLC
Mls Name: NTREIS
Mls ID: #20587733
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.
