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 Millsap at 105 Buddy Ct, Millsap, TX, 76066 priced at $590,000 converts $4,622/mo rent into $397/mo cash flow after a $2,888/mo obligation. Total monthly income equals $4,622/mo, and annual cash flow totals $4,764/yr on $194,110 invested. Return on cash invested prints 22.51% in year one, and rental yield reads 9.4% against a $590,000 entry. Equity gained on principal adds $3,807/yr, while 5% annual appreciation compiles into $163,006 by year five. Five-year ROI reaches 118.05% and total cumulative return in cash sums $229,156. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $4,622/mo property income covering a $2,888/mo payment, not borrower’s personal income.
Single Family
Built in 2020
1.23 Acres lot
$N/A/sqft
$350 annually HOA
Neighborhood data shown for ZIP Code: 76066, Millsap, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,848 (100%) |
| Owner Occupied HU | 1,410 (76.3%) |
| Renter Occupied HU | 285 (15.4%) |
| Vacant Housing Units | 153 ( 8.3%) |
| Median Home Value | $373,667 |
| Average Home Value | $405,397 |
Residential
1,678
Single Family
1,678
Multi-Family
0
Businesses
122
Date | Event | Price |
|---|---|---|
| 2024-08-12 | Listed for sale | $590,000 |
| 2021-08-25 | Sold | N/A |
| 2021-07-21 | Listed for sale | $449,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-15 | $8814.55 | 9.12% | $478,290 | 20.21% |
| 2022-08-15 | $8077.73 | -0.83% | $397,880 | N/A |
| 2021-08-15 | $8145.47 | 791.41% | $397,880 | 829.63% |
Listed by: Kristin Arredondo • Cates & Company
Mls Name: NTREIS
Mls ID: #20699334
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.
