PORTALES Plan, Bluestem, Rhome, TX, 76078 | $266/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

PORTALES Plan, Bluestem, Rhome, TX, 76078 | $266/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

5 Bed
3 Bath
2095 sft

LAS CRUCES Plan, Bluestem, Rhome, TX, 76078

5 Bed
3 Bath
2141 sft

147 Texasage St, Rhome, TX, 76078

4 Bed
2 Bath
1659 sft

155 Texasage St, Rhome, TX, 76078

5 Bed
3 Bath
2466 sft

SANTA FE Plan, Bluestem, Rhome, TX, 76078

Nearby investment properties with comparable prices

5 Bed
3 Bath
2141 sft

147 Texasage St, Rhome, TX, 76078

3 Bed
2 Bath
1944 sft

967 Halbert Dr, Newark, TX, 76071

3 Bed
2 Bath
1935 sft

1601 E Bankhead Dr, Weatherford, TX, 76086

3 Bed
2 Bath
1802 sft

432 Basalt Dr, Azle, TX, 76020

Ziffy AI Summary

A quick, investor-focused snapshot highlighting income strength, yield potential.

Key metrics	Value
Price	$399,900
Est. Rent	$3,200/mo
ROI	18%

Attractive rent-to-price ratio for income stability
Good fit for DSCR financing with healthy coverage

Explore more listings using simple english

Investment Highlights

Rental property for sale in Rhome at PORTALES Plan, Bluestem, Rhome, TX, 76078 generates $2,826/mo in rent and, after a $1,762/mo payment, leaves $266/mo in cash flow. Total monthly income is $2,826/mo, and annual cash flow is $3,192/yr on $119,337 invested. Return on cash invested sits at 22.58% in year one, and rental yield is 9.42% on a $359,990 entry. Equity gained on principal adds $2,323/yr, while 5% annual appreciation builds toward $99,459 over five years. Five-year ROI reaches 118.43% and total cumulative return in cash sums $141,330. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,826/mo property income rather than buyer’s personal income.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

The Portales plan is a one-story home featuring 4 bedrooms, 2 baths, and approx 1,834 square feet of living space. The front porch and foyer leads to an open-concept kitchen, dining area, and family room. The kitchen includes a breakfast bar with beautiful granite or quartz counter tops, stainless steel appliances, gas cooking range, and a walk-in corner pantry. The separate utility room is located just off the kitchen. The spacious private main bedroom is located off the family room and features an attractive ensuite bathroom with luxury walk-in shower with seat, linen and walk-in closets. The covered patio is located off the dining room. All secondary bedrooms and second full bathroom are located at the front of the house off the foyer. Additional features include: Garage door opener; partial guttering; tankless water heater; Ceramic tile flooring at Entry, Hallways (per plan), Kitchen/Breakfast, Living Room, Utility and Bathrooms; and, full yard sod, landscaping and irrigation. This home includes our HOME IS CONNECTED base package. Using one central hub that talks to all the devices in your home, you can control the lights, thermostat and locks, all from your cellular device. Photos shown here may not depict the specified home and features and are included for illustration purposes only. Elevations, exterior/ interior colors, options, available upgrades, and standard features will vary in each community and may change without notice. May include options, elevations, a

Neighborhood Data

Neighborhood data shown for ZIP Code: 76078, Rhome, TX area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	4,203 (100%)
Owner Occupied HU	3,527 (83.9%)
Renter Occupied HU	495 (11.8%)
Vacant Housing Units	181 ( 4.3%)
Median Home Value	$377,331
Average Home Value	$441,454