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 Tow at 827 Wade St, Tow, TX, 78672 offers a 11.42% rental yield on a $205,000 purchase with $1,951/mo rent. Total monthly income registers $1,951/mo, and a $1,003/mo payment leaves $494/mo available for distribution. Annual cash flow reaches $5,923/yr on $67,958 to close, and return on cash invested stands at 28.62% in year one. Equity gained on principal adds $1,323/yr while 5% annual appreciation supports $56,638 over five years. Portfolio math shows five-year ROI at 150.81% and total cumulative return in cash at $102,486. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,951/mo property income against a $1,003/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1978
0.49 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 78672, Tow, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,017 (100%) |
| Owner Occupied HU | 430 (42.3%) |
| Renter Occupied HU | 73 ( 7.2%) |
| Vacant Housing Units | 514 (50.5%) |
| Median Home Value | $284,286 |
| Average Home Value | $351,820 |
Residential
555
Single Family
555
Multi-Family
0
Businesses
31
Date | Event | Price |
|---|---|---|
| 2024-10-16 | Price change | $205,000 |
| 2024-07-08 | Listed for sale | $225,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-28 | N/A | N/A | $268,740 | 18.15% |
| 2023-12-28 | $605.49 | 188.19% | $227,450 | 71.09% |
| 2022-12-28 | $210.10 | N/A | $132,941 | 10.00% |
Listed by: Katie Simon • Lake Life Team-eXp Realty
Mls Name: HLMLS
Mls Provider:
Mls ID: #169472
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.
