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 Oak at 100 Winters Edge Dr, Red Oak, TX, 75154 generates $2,923/mo in rent and, after a $1,771/mo payment, leaves $256/mo in cash flow. Total monthly income is $2,923/mo, and annual cash flow is $3,067/yr on $119,970 invested. Return on cash invested sits at 22.47% in year one, and rental yield is 9.69% on a $361,900 entry. Equity gained on principal adds $2,335/yr, while 5% annual appreciation builds toward $99,986 over five years. Five-year ROI reaches 118.1% and total cumulative return in cash sums $141,690. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,923/mo property income rather than buyer’s personal income.
Single Family
Built in 2004
0.31 Acres lot
$N/A/sqft
$200 annually HOA
Neighborhood data shown for ZIP Code: 75154, Red Oak, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,844 (100%) |
| Owner Occupied HU | 14,515 (77.0%) |
| Renter Occupied HU | 3,735 (19.8%) |
| Vacant Housing Units | 594 ( 3.2%) |
| Median Home Value | $347,833 |
| Average Home Value | $386,647 |
Residential
18,969
Single Family
17,381
Multi-Family
1,588
Businesses
1,012
Date | Event | Price |
|---|---|---|
| 2025-04-17 | Listed for sale | $361,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-17 | $6937.83 | -6.22% | $334,486 | -6.18% |
| 2023-04-17 | $7397.77 | 14.41% | $356,516 | 25.95% |
| 2022-04-17 | $6465.99 | N/A | $283,059 | 17.67% |
Listed by: Pam Baugher • NuHaus Realty LLC
Mls Name: NTREIS
Mls ID: #20905451
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.
