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 Hillsboro at 106 Craig St, Hillsboro, TX, 76645 with 5% annual appreciation on a $162,000 basis while $1,556/mo rent supports operations. Total monthly income totals $1,556/mo and a $793/mo payment preserves $404/mo for cash returns. Annual cash flow comes to $4,847/yr on $53,703 deployed, and return on cash invested reaches 28.93% in year one. Equity gained on principal adds $1,045/yr, and five-year appreciation sums $44,758 alongside rental yield of 11.53%. Five-year ROI measures 152.45% and total cumulative return in cash totals $81,869.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $1,556/mo property income versus a $793/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 1945
8,537 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76645, Hillsboro, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,917 (100%) |
| Owner Occupied HU | 2,873 (58.4%) |
| Renter Occupied HU | 1,461 (29.7%) |
| Vacant Housing Units | 583 (11.9%) |
| Median Home Value | $200,509 |
| Average Home Value | $251,751 |
Residential
4,447
Single Family
3,965
Multi-Family
482
Businesses
599
Date | Event | Price |
|---|---|---|
| 2024-11-23 | Price change | $162,000 |
| 2024-10-24 | Listed for sale | $165,000 |
| 2022-08-04 | Sold | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | N/A | N/A | $84,612 | 10.00% |
| 2023-02-13 | $391.05 | 3.70% | $76,920 | 10.09% |
| 2022-02-13 | $377.10 | 15.81% | $69,870 | 24.99% |
Listed by: Stephanie Fitzgerald • Baemayr Realty Group, LLC
Mls Name: NTREIS
Mls ID: #20758824
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.
