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 107 N College St, Itasca, TX, 76055 generates $1,639/mo in rent and, after a $778/mo payment, leaves $509/mo in cash flow. Total monthly income is $1,639/mo, and annual cash flow is $6,103/yr on $52,709 invested. Return on cash invested sits at 31.49% in year one, and rental yield is 12.37% on a $159,000 entry. Equity gained on principal adds $1,026/yr, while 5% annual appreciation builds toward $43,929 over five years. Five-year ROI reaches 166.17% and total cumulative return in cash sums $87,588. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,639/mo property income rather than buyer’s personal income.
Manufactured
Built in 1993
0.29 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 |
|---|---|---|
| 2024-12-13 | Price change | $159,000 |
| 2024-06-28 | Price change | $165,000 |
| 2024-06-12 | Listed for sale | $180,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | N/A | N/A | $79,301 | 10.00% |
| 2023-12-27 | $257.87 | -0.07% | $72,092 | 10.00% |
| 2022-12-27 | $258.06 | -0.17% | $65,538 | 10.00% |
Listed by: Lydia Abney • JULIE SIDDONS REALTORS, LLC
Mls Name: NTREIS
Mls ID: #20796883
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.
