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 Red Rock at Watterson Rd, Red Rock, TX, 78662 generates $2,856/mo in rent and, after a $1,884/mo payment, leaves $119/mo in cash flow. Total monthly income is $2,856/mo, and annual cash flow is $1,423/yr on $127,628 invested. Return on cash invested sits at 21.02% in year one, and rental yield is 8.9% on a $385,000 entry. Equity gained on principal adds $2,484/yr, while 5% annual appreciation builds toward $106,368 over five years. Five-year ROI reaches 110.03% and total cumulative return in cash sums $140,422. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,856/mo property income rather than buyer’s personal income.
Single Family
Built in 2018
12 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 78662, Red Rock, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,291 (100%) |
| Owner Occupied HU | 952 (73.7%) |
| Renter Occupied HU | 201 (15.6%) |
| Vacant Housing Units | 138 (10.7%) |
| Median Home Value | $335,740 |
| Average Home Value | $378,747 |
Residential
1,012
Single Family
1,012
Multi-Family
0
Businesses
55
Date | Event | Price |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Matthew Gruetzner • Keller Williams Brazos West
Mls Name: Unlock MLS
Mls ID: #7158576
