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 De Leon at 857 Cherokee Rd, De Leon, TX, 76444 priced at $209,000 pairs $2,382/mo rent with $896/mo cash flow after a $1,023/mo payment. Total monthly income equals $2,382/mo, and annual cash flow comes to $10,749/yr on $69,284 invested. Return on cash invested is 35.42% in year one, and rental yield stands at 13.68% on a $209,000 basis. Equity gained on principal adds $1,349/yr, and 5% annual appreciation accumulates to $57,743 by year five. Five-year ROI measures 187.25% and total cumulative return in cash reaches $129,734. For financing, Ziffy Mortgage’s DSCR program evaluates $2,382/mo property income against a $1,023/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1980
10,715 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76444, De Leon, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,821 (100%) |
| Owner Occupied HU | 1,183 (65.0%) |
| Renter Occupied HU | 331 (18.2%) |
| Vacant Housing Units | 307 (16.9%) |
| Median Home Value | $154,167 |
| Average Home Value | $253,586 |
Residential
1,632
Single Family
1,598
Multi-Family
34
Businesses
137
Date | Event | Price |
|---|---|---|
| 2024-08-03 | Price change | $209,000 |
| 2024-07-05 | Listed for sale | $229,500 |
| 2024-07-01 | Contingent | $229,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-15 | $1916.12 | -37.12% | $140,250 | 10.00% |
| 2022-08-15 | $3047.07 | 39.33% | $127,500 | 32.59% |
| 2021-08-15 | $2186.98 | 6.05% | $96,160 | 8.54% |
Listed by: Gordon Watts • Cogburn Real Estate
Mls Name: NTREIS
Mls ID: #20645587
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.
