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 Ganado at 810 S 2nd St, Ganado, TX, 77962 earns $74/mo cash flow from $1,404/mo rent with a $915/mo payment. Total monthly income totals $1,404/mo, and annual cash flow totals $894/yr on $61,991 capital. ROI tracks 21.35% on current figures, and rental yield reads 9.01% at a $187,000 purchase. Equity gained on principal adds $1,207/yr, and 5% annual appreciation supports $51,665 over five years. Five-year ROI reaches 111.82% and total cumulative return in cash sums $69,318. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $1,404/mo property income instead of your personal income.
Single Family
Built in 1993
0.27 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 77962, Ganado, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,378 (100%) |
| Owner Occupied HU | 924 (67.1%) |
| Renter Occupied HU | 282 (20.5%) |
| Vacant Housing Units | 172 (12.5%) |
| Median Home Value | $253,763 |
| Average Home Value | $307,827 |
Residential
637
Single Family
637
Multi-Family
0
Businesses
109
Date | Event | Price |
|---|---|---|
| 2024-08-27 | Listed for sale | $187,000 |
| 2022-11-22 | Sold | N/A |
| 2022-10-28 | Pending sale | $187,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-02-12 | $2972.27 | N/A | $139,970 | 44.49% |
| 2022-02-12 | N/A | N/A | $96,870 | -1.15% |
| 2021-02-12 | $2005.94 | 1.87% | $98,000 | -1.14% |
Listed by: Angela Stancik • ThisIsLivin Properties, LLC
Mls Name: HAR
Mls Provider:
Mls ID: #70631240
Disclaimer: Copyright 2025, Houston REALTORS Information Service, Inc. The information provided is exclusively for consumers 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.
