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 Somerset at 8610 James, Somerset, TX, 78069 offers $2,152/mo rent that, after a $1,072/mo payment, leaves $595/mo cash flow. Total monthly income is $2,152/mo, and annual cash flow is $7,135/yr on $72,599 cash. Return on cash invested measures 29.74% in year one, and rental yield stands at 11.79% at a $219,000 entry. Equity gained on principal adds $1,413/yr while 5% annual appreciation compounds into $60,506 by year five. Five-year ROI records 156.76% and total cumulative return in cash reaches $113,805. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,152/mo property income versus a $1,072/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2007
0.40 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 78069, Somerset, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,293 (100%) |
| Owner Occupied HU | 1,639 (71.5%) |
| Renter Occupied HU | 435 (19.0%) |
| Vacant Housing Units | 219 ( 9.6%) |
| Median Home Value | $236,801 |
| Average Home Value | $263,127 |
Residential
1,702
Single Family
1,702
Multi-Family
0
Businesses
123
Date | Event | Price |
|---|---|---|
| 2025-05-15 | Listed for sale | $219,000 |
| 2010-12-03 | Listing removed | $106,000 |
| 2010-09-22 | Price change | $106,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-15 | $1803.66 | 1.50% | $178,137 | 10.00% |
| 2023-05-15 | $1777.03 | -10.98% | $161,943 | 10.00% |
| 2022-05-15 | $1996.13 | 13.54% | $147,221 | 10.00% |
Listed by: Maria Cecilia Leiva • MCL Realty
Mls Name: SABOR
Mls Provider:
Mls ID: #1866919
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.
