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 El Campo at 807 Trochta St, El Campo, TX, 77437 offers a 11.07% rental yield on a $449,500 purchase with $4,145/mo rent. Total monthly income registers $4,145/mo, and a $2,200/mo payment leaves $949/mo available for distribution. Annual cash flow reaches $11,383/yr on $149,009 to close, and return on cash invested stands at 27.55% in year one. Equity gained on principal adds $2,901/yr while 5% annual appreciation supports $124,189 over five years. Portfolio math shows five-year ROI at 145.02% and total cumulative return in cash at $216,089. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $4,145/mo property income against a $2,200/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1985
0.38 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 77437, El Campo, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,176 (100%) |
| Owner Occupied HU | 4,472 (62.3%) |
| Renter Occupied HU | 2,110 (29.4%) |
| Vacant Housing Units | 594 ( 8.3%) |
| Median Home Value | $228,608 |
| Average Home Value | $281,267 |
Residential
6,619
Single Family
6,174
Multi-Family
445
Businesses
925
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: Susan Radley • Susan Radley, REALTORS
Mls Name: HAR
Mls ID: #40870231
