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 De Leon at 1164 N McKinney St, De Leon, TX, 76444 generates $1,388/mo in rent and, after a $857/mo payment, leaves $143/mo in cash flow. Total monthly income is $1,388/mo, and annual cash flow is $1,717/yr on $58,013 invested. Return on cash invested sits at 22.87% in year one, and rental yield is 9.52% on a $175,000 entry. Equity gained on principal adds $1,129/yr, while 5% annual appreciation builds toward $48,349 over five years. Five-year ROI reaches 120.03% and total cumulative return in cash sums $69,631. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,388/mo property income rather than buyer’s personal income.
Manufactured
Built in 1995
1.32 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76444, De Leon, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,821 (100%) |
| Owner Occupied HU | 1,183 (65.0%) |
| Renter Occupied HU | 331 (18.2%) |
| Vacant Housing Units | 307 (16.9%) |
| Median Home Value | $154,167 |
| Average Home Value | $253,586 |
Residential
1,632
Single Family
1,598
Multi-Family
34
Businesses
137
Date | Event | Price |
|---|---|---|
| 2025-05-24 | Listed for sale | $175,000 |
| 2014-12-14 | Listing removed | $40,000 |
| 2014-05-03 | Price change | $40,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-25 | $1665.88 | -0.34% | $86,900 | 1.48% |
| 2023-05-25 | $1671.51 | 75.78% | $85,630 | 115.20% |
| 2022-05-25 | $950.93 | -1.33% | $39,790 | 6.16% |
Listed by: Crystal Beaty • Cogburn Real Estate
Mls Name: NTREIS
Mls ID: #20947340
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.
