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 Whitney at 103 Pleasant Dr, Whitney, TX, 76692 priced at $215,500 converts $1,585/mo rent into $52/mo cash flow after a $1,055/mo obligation. Total monthly income equals $1,585/mo, and annual cash flow totals $628/yr on $71,438 invested. Return on cash invested prints 20.79% in year one, and rental yield reads 8.83% against a $215,500 entry. Equity gained on principal adds $1,391/yr, while 5% annual appreciation compiles into $59,539 by year five. Five-year ROI reaches 108.8% and total cumulative return in cash sums $77,726. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $1,585/mo property income covering a $1,055/mo payment, not borrower’s personal income.
Single Family
Built in 1985
0.63 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76692, Whitney, TX area.
| 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 |
Residential
5,135
Single Family
5,079
Multi-Family
56
Businesses
377
Date | Event | Price |
|---|---|---|
| 2025-06-12 | Listed for sale | $215,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-13 | $786.14 | 13.73% | $145,668 | 20.00% |
| 2023-06-13 | $691.24 | 32.47% | $121,390 | 40.66% |
| 2022-06-13 | $521.81 | 7.96% | $86,300 | 16.94% |
Listed by: Sidney Covey • Central Metro Realty
Mls Name: NTREIS
Mls ID: #20968257
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.
