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 108 Beard Dr, Itasca, TX, 76055 with 5% annual appreciation on a $240,000 basis while $2,074/mo rent supports operations. Total monthly income totals $2,074/mo and a $1,175/mo payment preserves $367/mo for cash returns. Annual cash flow comes to $4,404/yr on $79,560 deployed, and return on cash invested reaches 25.44% in year one. Equity gained on principal adds $1,549/yr, and five-year appreciation sums $66,308 alongside rental yield of 10.37%. Five-year ROI measures 133.73% and total cumulative return in cash totals $106,394.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,074/mo property income versus a $1,175/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 1990
0.28 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 |
|---|---|---|
| 2024-11-14 | Listed for sale | $240,000 |
| 2024-10-11 | Listing removed | $249,900 |
| 2024-08-29 | Price change | $259,800 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | N/A | N/A | $201,058 | 10.00% |
| 2023-12-27 | $1038.91 | 17.68% | $182,780 | 24.89% |
| 2022-12-27 | $882.83 | 1.58% | $146,355 | 10.00% |
Listed by: Marilyn Hall • MARK SPAIN REAL ESTATE
Mls Name: NTREIS
Mls ID: #20771480
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.
