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 Ganado at 833 State Highway 172, Ganado, TX, 77962 generates $1,714/mo in rent and, after a $1,096/mo payment, leaves $121/mo in cash flow. Total monthly income is $1,714/mo, and annual cash flow is $1,458/yr on $74,256 invested. Return on cash invested sits at 21.87% in year one, and rental yield is 9.18% on a $224,000 entry. Equity gained on principal adds $1,445/yr, while 5% annual appreciation builds toward $61,887 over five years. Five-year ROI reaches 114.6% and total cumulative return in cash sums $85,099. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,714/mo property income rather than buyer’s personal income.
Single Family
Built in 1953
1 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 |
|---|---|---|
| 2025-04-16 | Listed for sale | $224,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-16 | $1862.17 | 5.81% | $115,226 | 6.82% |
| 2023-04-16 | $1759.84 | -0.91% | $107,866 | 11.44% |
| 2022-04-16 | $1776.01 | -7.67% | $96,796 | -2.54% |
Listed by: Amanda Bures • JLA Realty
Mls Name: HAR
Mls Provider:
Mls ID: #51331279
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.
