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 Hondo at 810 21ST ST, Hondo, TX, 78861 priced at $222,500 pairs $2,939/mo rent with $1,357/mo cash flow after a $1,089/mo payment. Total monthly income equals $2,939/mo, and annual cash flow comes to $16,281/yr on $73,759 invested. Return on cash invested is 41.98% in year one, and rental yield stands at 15.85% on a $222,500 basis. Equity gained on principal adds $1,436/yr, and 5% annual appreciation accumulates to $61,473 by year five. Five-year ROI measures 222.44% and total cumulative return in cash reaches $164,068. For financing, Ziffy Mortgage’s DSCR program evaluates $2,939/mo property income against a $1,089/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1943
8,407 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 78861, Hondo, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,087 (100%) |
| Owner Occupied HU | 3,400 (66.8%) |
| Renter Occupied HU | 1,097 (21.6%) |
| Vacant Housing Units | 590 (11.6%) |
| Median Home Value | $226,954 |
| Average Home Value | $278,011 |
Residential
4,995
Single Family
4,617
Multi-Family
378
Businesses
502
Date | Event | Price |
|---|---|---|
| 2024-08-14 | Price change | $222,500 |
| 2024-08-08 | Listed for sale | $234,900 |
| 2024-03-18 | Listing removed | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $672.77 | 1.89% | $72,843 | 10.00% |
| 2022-08-14 | $660.26 | 5.64% | $66,221 | 10.00% |
| 2021-08-14 | $624.99 | 9.16% | $60,201 | 10.00% |
Listed by: Andrew Werner • Texas Ranch Kings Realty, LLC
Mls Name: SABOR
Mls Provider:
Mls ID: #1799844
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.
