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 Caldwell at 869 Yaupon Dr, Caldwell, TX, 77836 listed at $174,000 pairs $1,523/mo rent with a $852/mo payment to leave $285/mo cash flow. Total monthly income runs $1,523/mo, and annual cash flow reaches $3,424/yr on $57,681 cash to close. Return on cash invested measures 25.84% in year one, and rental yield registers 10.5% at a $174,000 basis. Equity gained on principal adds $1,123/yr, and annual property appreciation at 5% supports $48,073 by year five. Five-year ROI tracks 135.94% and total cumulative return in cash totals $78,413. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $1,523/mo property income relative to a $852/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2018
0.57 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 77836, Caldwell, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,448 (100%) |
| Owner Occupied HU | 4,176 (64.8%) |
| Renter Occupied HU | 1,058 (16.4%) |
| Vacant Housing Units | 1,214 (18.8%) |
| Median Home Value | $229,911 |
| Average Home Value | $275,725 |
Residential
5,115
Single Family
5,083
Multi-Family
32
Businesses
466
Date | Event | Price |
|---|---|---|
| 2025-07-12 | Listed for sale | $174,000 |
| 2024-09-30 | Listing removed | $169,000 |
| 2024-04-03 | Price change | $169,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-07-12 | $1464.21 | 7.02% | $99,919 | 22.86% |
| 2022-07-12 | $1368.16 | 1575.64% | $81,328 | 1707.29% |
| 2021-07-12 | $81.65 | N/A | $4,500 | 5.83% |
Listed by: Bruce Middleton • Oro Realty
Mls Name: HAR
Mls Provider:
Mls ID: #9326055
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.
