103 Hill Shadow Ln, Whitney, TX, 76692 | $793/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

103 Hill Shadow Ln, Whitney, TX, 76692 | $793/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1452 sft

106 Cedar Shadow Ln, Whitney, TX, 76692

3 Bed
2 Bath
1620 sft

1039 N Bosque St, Meridian, TX, 76665

3 Bed
2 Bath
1632 sft

1035 Bosque, Meridian, TX, 76665

4 Bed
2 Bath
2087 sft

1002 W 19th St, Clifton, TX, 76634

Nearby investment properties with comparable prices

5 Bed
3 Bath
2048 sft

2703 County Road 3550, Valley Mills, TX, 76689

3 Bed
2 Bath
1489 sft

125 County Road 1770, Clifton, TX, 76634

3 Bed
2 Bath
1452 sft

106 Cedar Shadow Ln, Whitney, TX, 76692

2 Bed
2 Bath
1350 sft

118 County Road 1503, Morgan, TX, 76671

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 Whitney at 103 Hill Shadow Ln, Whitney, TX, 76692 priced at $285,000 pairs $2,820/mo rent with $793/mo cash flow after a $1,395/mo payment. Total monthly income equals $2,820/mo, and annual cash flow comes to $9,519/yr on $94,478 invested. Return on cash invested is 29.98% in year one, and rental yield stands at 11.87% on a $285,000 basis. Equity gained on principal adds $1,839/yr, and 5% annual appreciation accumulates to $78,740 by year five. Five-year ROI measures 158.13% and total cumulative return in cash reaches $149,394. For financing, Ziffy Mortgage’s DSCR program evaluates $2,820/mo property income against a $1,395/mo payment instead of your W2s, 1099s, or Tax returns.

Single Family

Built in 2025

0.53 Acres lot

$N/A/sqft

No HOA

More details about the property

Beautifully situated on a half-acre corner lot, this 3-bedroom, 2-bathroom new construction home offers the perfect blend of modern comfort and lakeside convenience. Located just minutes from Lake Whitney and Juniper Cove Marina, residents will enjoy easy access to boating, fishing, and outdoor recreation. Inside, the open layout features durable vinyl plank flooring in the main living areas and cozy carpet in the bedrooms. The kitchen showcases sleek stainless steel appliances and elegant quartz countertops, creating both style and functionality. A spacious primary suite with an oversized bathroom provides a relaxing retreat. With its prime location near the water, quality finishes, and generous lot size, this property is an excellent opportunity to enjoy the Lake Whitney lifestyle. Sod will be placed before closing! Builder is offering concessions.

Neighborhood Data

Neighborhood data shown for ZIP Code: 76692, Whitney, TX area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	5,896 (100%)
Owner Occupied HU	3,761 (63.8%)
Renter Occupied HU	1,075 (18.2%)
Vacant Housing Units	1,060 (18.0%)
Median Home Value	$208,810
Average Home Value	$235,824