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 Rockdale at 805 Hickory St, Rockdale, TX, 76567 uses $41,438 cash to close to unlock $2,807/yr annual cash flow and $234/mo monthly cash flow. Total monthly income runs $1,123/mo, and a $612/mo payment keeps the spread at $234/mo. Purchase price stands at $125,000, and rental yield measures 10.78% with $1,123/mo rent. Return on cash invested shows 26.68% in year one, and 5% annual appreciation builds toward $34,535 over five years. Five-year ROI reaches 140.38% and total cumulative return in cash records $58,169. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $1,123/mo property income covering a $612/mo payment rather than investor’s personal income.
Single Family
Built in 1940
8,999 sqft 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 |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Kourtney Rathke • Keller Williams Realty
Mls Name: Unlock MLS
Mls ID: #3777030
