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 Pearsall at 820 E Colorado St, Pearsall, TX, 78061 generates $1,715/mo in rent, after a $1,248/mo payment. Total monthly income is $1,715/mo. Return on cash invested sits at 18.51% in year one, and rental yield is 8.07% on a $255,000 entry. Equity gained on principal adds $1,645/yr, while 5% annual appreciation builds toward $70,452 over five years. Five-year ROI reaches 96.57% and total cumulative return in cash sums $81,632. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,715/mo property income rather than buyer’s personal income.
Single Family
Built in 1984
0.42 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 78061, Pearsall, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,942 (100%) |
| Owner Occupied HU | 2,135 (54.2%) |
| Renter Occupied HU | 1,279 (32.4%) |
| Vacant Housing Units | 528 (13.4%) |
| Median Home Value | $118,587 |
| Average Home Value | $190,904 |
Residential
2,833
Single Family
2,670
Multi-Family
163
Businesses
342
Date | Event | Price |
|---|---|---|
| 2024-01-26 | Listing removed | N/A |
| 2023-11-01 | Listed for sale | $226,718 |
| 2019-11-19 | Sold | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-26 | N/A | N/A | $278,300 | 7.98% |
| 2023-04-26 | N/A | N/A | $257,730 | 7.53% |
| 2022-04-26 | N/A | N/A | $239,680 | 6.23% |
Listed by: Chris Lawrence • Trillionaire Realty
Mls Name: HAR
Mls Provider:
Mls ID: #44176192
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.
