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 Somerset at 8099 1ST, Somerset, TX, 78069 generates $2,039/mo in rent and, after a $1,167/mo payment, leaves $327/mo in cash flow. Total monthly income is $2,039/mo, and annual cash flow is $3,922/yr on $79,063 invested. Return on cash invested sits at 24.87% in year one, and rental yield is 10.26% on a $238,500 entry. Equity gained on principal adds $1,539/yr, while 5% annual appreciation builds toward $65,893 over five years. Five-year ROI reaches 130.74% and total cumulative return in cash sums $103,367. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,039/mo property income rather than buyer’s personal income.
Single Family
Built in 1998
6,272 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 78069, Somerset, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,293 (100%) |
| Owner Occupied HU | 1,639 (71.5%) |
| Renter Occupied HU | 435 (19.0%) |
| Vacant Housing Units | 219 ( 9.6%) |
| Median Home Value | $236,801 |
| Average Home Value | $263,127 |
Residential
1,702
Single Family
1,702
Multi-Family
0
Businesses
123
Date | Event | Price |
|---|---|---|
| 2024-11-15 | Listed for sale | $238,500 |
| 2024-11-11 | Contingent | $238,500 |
| 2024-10-15 | Listed for sale | $238,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | N/A | N/A | $155,220 | N/A |
| 2023-12-27 | $4156.76 | 11.54% | $155,220 | 19.27% |
| 2022-12-27 | $3726.86 | 24.66% | $130,140 | 25.13% |
Listed by: Concepcion Raygoza • eXp Realty
Mls Name: SABOR
Mls Provider:
Mls ID: #1816242
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.
