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 Utopia at TBD N Fm 187 Chisolm Trl, Utopia, TX, 78884 priced at $330,000 converts $2,828/mo rent into $482/mo cash flow after a $1,615/mo obligation. Total monthly income equals $2,828/mo, and annual cash flow totals $5,778/yr on $109,395 invested. Return on cash invested prints 25.19% in year one, and rental yield reads 10.28% against a $330,000 entry. Equity gained on principal adds $2,129/yr, while 5% annual appreciation compiles into $91,173 by year five. Five-year ROI reaches 132.38% and total cumulative return in cash sums $144,815. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,828/mo property income covering a $1,615/mo payment, not borrower’s personal income.
Single Family
Built in 2011
23.66 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 78884, Utopia, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 623 (100%) |
| Owner Occupied HU | 377 (60.5%) |
| Renter Occupied HU | 62 ( 10.0%) |
| Vacant Housing Units | 184 (29.5%) |
| Median Home Value | $474,590 |
| Average Home Value | $488,183 |
Residential
50
Single Family
50
Multi-Family
0
Businesses
67
Date | Event | Price |
|---|---|---|
| 2025-05-17 | Listed for sale | $330,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-17 | $0.47 | N/A | $6,362 | 127.70% |
| 2023-05-17 | $0.24 | N/A | $2,794 | -11.75% |
| 2022-05-17 | $29.17 | -7.60% | $3,166 | N/A |
Listed by: Lynn Phillips • Coldwell Banker D'Ann Harper
Mls Name: SABOR
Mls Provider:
Mls ID: #1867736
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.
