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 Itasca at 104 Don Ln S, Itasca, TX, 76055 priced at $225,000 converts $2,036/mo rent into $436/mo cash flow after a $1,101/mo obligation. Total monthly income equals $2,036/mo, and annual cash flow totals $5,235/yr on $74,588 invested. Return on cash invested prints 26.93% in year one, and rental yield reads 10.86% against a $225,000 entry. Equity gained on principal adds $1,452/yr, while 5% annual appreciation compiles into $62,163 by year five. Five-year ROI reaches 141.72% and total cumulative return in cash sums $105,705. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,036/mo property income covering a $1,101/mo payment, not borrower’s personal income.
Single Family
Built in 2024
10,672 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 |
|---|---|---|
| 2024-12-02 | Price change | $225,000 |
| 2024-10-28 | Price change | $234,000 |
| 2024-09-30 | Listed for sale | $239,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Amber Thompson • Fathom Realty, LLC
Mls Name: NTREIS
Mls ID: #20594958
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.
