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 S San Jacinto St, Whitney, TX, 76692 priced at $255,000 pairs $2,094/mo rent with $281/mo cash flow after a $1,248/mo payment. Total monthly income equals $2,094/mo, and annual cash flow comes to $3,369/yr on $84,533 invested. Return on cash invested is 23.89% in year one, and rental yield stands at 9.85% on a $255,000 basis. Equity gained on principal adds $1,645/yr, and 5% annual appreciation accumulates to $70,452 by year five. Five-year ROI measures 125.43% and total cumulative return in cash reaches $106,028. For financing, Ziffy Mortgage’s DSCR program evaluates $2,094/mo property income against a $1,248/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1950
0.26 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 |
|---|---|---|
| 2025-06-02 | Listed for sale | $255,000 |
| 2025-04-06 | Listing removed | $250,000 |
| 2024-11-28 | Price change | $250,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-02 | $1226.71 | 2.47% | $253,490 | 8.18% |
| 2023-06-02 | $1197.11 | 94.87% | $234,330 | 105.88% |
| 2022-06-02 | $614.30 | 11.77% | $113,820 | 20.64% |
Listed by: Anthony Giglio • Metrolina Estates Realty LLC
Mls Name: NTREIS
Mls ID: #20951582
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.
