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% |
Investment property for sale in Itasca at 104 Stevens St, Itasca, TX, 76055 uses $140,722 cash to close to unlock $4,728/yr annual cash flow and $394/mo monthly cash flow. Total monthly income runs $3,413/mo, and a $2,078/mo payment keeps the spread at $394/mo. Purchase price stands at $424,500, and rental yield measures 9.65% with $3,413/mo rent. Return on cash invested shows 23.27% in year one, and 5% annual appreciation builds toward $117,282 over five years. Five-year ROI reaches 122.09% and total cumulative return in cash records $171,808. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,413/mo property income covering a $2,078/mo payment rather than investor’s personal income.
Single Family
Built in N/A
1.27 Acres 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 |
|---|---|---|
| 2025-06-26 | Price change | $424,500 |
| 2025-06-02 | Price change | $425,000 |
| 2025-03-20 | Price change | $445,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-07-01 | $1008.71 | 71.15% | $186,910 | 80.59% |
| 2023-07-01 | $589.36 | 691.83% | $103,500 | 131.24% |
| 2022-07-01 | $74.43 | -0.33% | $44,758 | 10.00% |
Listed by: Gavin Hughes • Coldwell Banker Apex, REALTORS Cleburne
Mls Name: NTREIS
Mls ID: #20955436
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.
