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 Red Oak at 1131 Rothland Ct, Red Oak, TX, 75154 uses $145,857 cash to close to unlock $776/yr annual cash flow and $65/mo monthly cash flow. Total monthly income runs $3,194/mo, and a $2,154/mo payment keeps the spread at $65/mo. Purchase price stands at $439,990, and rental yield measures 8.71% with $3,194/mo rent. Return on cash invested shows 20.44% in year one, and 5% annual appreciation builds toward $121,561 over five years. Five-year ROI reaches 106.9% and total cumulative return in cash records $155,923. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,194/mo property income covering a $2,154/mo payment rather than investor’s personal income.
Single Family
Built in 2025
5,880 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 75154, Red Oak, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,844 (100%) |
| Owner Occupied HU | 14,515 (77.0%) |
| Renter Occupied HU | 3,735 (19.8%) |
| Vacant Housing Units | 594 ( 3.2%) |
| Median Home Value | $347,833 |
| Average Home Value | $386,647 |
Residential
18,969
Single Family
17,381
Multi-Family
1,588
Businesses
1,012
Date | Event | Price |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Ben Caballero • Historymaker Homes
Mls Name: NTREIS
Mls ID: #21040889
