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 Ingram at 820 Hwy 39 #4, Ingram, TX, 78025 generates $2,239/mo in rent and, after a $854/mo payment, leaves $439/mo in cash flow. Total monthly income is $2,239/mo, and annual cash flow is $5,270/yr on $57,847 invested. Return on cash invested sits at 29.02% in year one, and rental yield is 15.4% on a $174,500 entry. Equity gained on principal adds $1,126/yr, while 5% annual appreciation builds toward $48,211 over five years. Five-year ROI reaches 157.15% and total cumulative return in cash sums $90,906. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,239/mo property income rather than buyer’s personal income.
Single Family
Built in 1960
N/A lot
$N/A/sqft
$1,677 quarterly HOA
Neighborhood data shown for ZIP Code: 78025, Ingram, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,830 (100%) |
| Owner Occupied HU | 1,886 (66.6%) |
| Renter Occupied HU | 413 (14.6%) |
| Vacant Housing Units | 531 (18.8%) |
| Median Home Value | $408,897 |
| Average Home Value | $518,590 |
Residential
1,923
Single Family
1,923
Multi-Family
0
Businesses
244
Date | Event | Price |
|---|---|---|
| 2024-06-18 | Listed for sale | $174,500 |
| 2022-10-01 | Listing removed | N/A |
| 2022-07-14 | Price change | $189,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Brittney Koch • eXp Realty
Mls Name: SABOR
Mls Provider:
Mls ID: #1785464
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.
