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 Maypearl at 892 W 1st St, Maypearl, TX, 76064 priced at $525,000 converts $4,560/mo rent into $826/mo cash flow after a $2,570/mo obligation. Total monthly income equals $4,560/mo, and annual cash flow totals $9,915/yr on $172,725 invested. Return on cash invested prints 25.8% in year one, and rental yield reads 10.42% against a $525,000 entry. Equity gained on principal adds $3,388/yr, while 5% annual appreciation compiles into $145,048 by year five. Five-year ROI reaches 135.65% and total cumulative return in cash sums $234,297. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $4,560/mo property income covering a $2,570/mo payment, not borrower’s personal income.
Single Family
Built in 2007
1.45 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76064, Maypearl, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 702 (100%) |
| Owner Occupied HU | 553 (78.8%) |
| Renter Occupied HU | 128 (18.2%) |
| Vacant Housing Units | 21 ( 3.0%) |
| Median Home Value | $450,342 |
| Average Home Value | $489,259 |
Residential
413
Single Family
413
Multi-Family
0
Businesses
61
Date | Event | Price |
|---|---|---|
| 2025-07-31 | Listed for sale | $525,000 |
| 2025-06-01 | Listing removed | $525,000 |
| 2025-05-29 | Price change | $525,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Eunice Pettaway • TDRealty
Mls Name: NTREIS
Mls ID: #21018651
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.
