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 Rising Star at 806 N Main St, Rising Star, TX, 76471 priced at $185,000 converts $1,421/mo rent into $106/mo cash flow after a $905/mo obligation. Total monthly income equals $1,421/mo, and annual cash flow totals $1,271/yr on $61,328 invested. Return on cash invested prints 21.98% in year one, and rental yield reads 9.22% against a $185,000 entry. Equity gained on principal adds $1,194/yr, while 5% annual appreciation compiles into $51,112 by year five. Five-year ROI reaches 115.16% and total cumulative return in cash sums $70,623. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $1,421/mo property income covering a $905/mo payment, not borrower’s personal income.
Single Family
Built in 1950
0.82 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76471, Rising Star, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,082 (100%) |
| Owner Occupied HU | 648 (59.9%) |
| Renter Occupied HU | 172 (15.9%) |
| Vacant Housing Units | 262 (24.2%) |
| Median Home Value | $195,703 |
| Average Home Value | $260,544 |
Residential
632
Single Family
632
Multi-Family
0
Businesses
55
Date | Event | Price |
|---|---|---|
| 2025-01-06 | Listed for sale | $185,000 |
| 2024-12-18 | Contingent | $185,000 |
| 2024-08-21 | Listed for sale | $185,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-11 | N/A | N/A | $143,080 | 6.62% |
| 2023-02-11 | N/A | N/A | $134,190 | -1.35% |
| 2022-02-11 | N/A | N/A | $136,030 | 58.40% |
Listed by: Inga Brennan • Trinity Ranch Land Cross Plains
Mls Name: NTREIS
Mls ID: #20708956
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.
