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 Itasca at 1 Ella St, Itasca, TX, 76055 with 5% annual appreciation on a $177,850 basis while $1,560/mo rent supports operations. Total monthly income totals $1,560/mo and a $870/mo payment preserves $296/mo for cash returns. Annual cash flow comes to $3,549/yr on $58,957 deployed, and return on cash invested reaches 25.93% in year one. Equity gained on principal adds $1,148/yr, and five-year appreciation sums $49,137 alongside rental yield of 10.53%. Five-year ROI measures 136.35% and total cumulative return in cash totals $80,390.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $1,560/mo property income versus a $870/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 2025
4,138 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76055, Itasca, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,230 (100%) |
| Owner Occupied HU | 809 (65.8%) |
| Renter Occupied HU | 250 (20.3%) |
| Vacant Housing Units | 171 (13.9%) |
| Median Home Value | $197,877 |
| Average Home Value | $264,509 |
Residential
1,166
Single Family
1,166
Multi-Family
0
Businesses
67
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: Renee Gillette • Central Lux Realty, LLC
Mls Name: NTREIS
Mls ID: #21063472
