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 Whitney at 117 Bogey Dr, Whitney, TX, 76692 priced at $265,000 converts $1,890/mo rent into $6/mo cash flow after a $1,297/mo obligation. Total monthly income equals $1,890/mo, and annual cash flow totals $67/yr on $87,848 invested. Return on cash invested prints 19.99% in year one, and rental yield reads 8.56% against a $265,000 entry. Equity gained on principal adds $1,710/yr, while 5% annual appreciation compiles into $73,215 by year five. Five-year ROI reaches 104.48% and total cumulative return in cash sums $91,779. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $1,890/mo property income covering a $1,297/mo payment, not borrower’s personal income.
Single Family
Built in N/A
0.26 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76692, Whitney, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,896 (100%) |
| Owner Occupied HU | 3,761 (63.8%) |
| Renter Occupied HU | 1,075 (18.2%) |
| Vacant Housing Units | 1,060 (18.0%) |
| Median Home Value | $208,810 |
| Average Home Value | $235,824 |
Residential
5,135
Single Family
5,079
Multi-Family
56
Businesses
377
Date | Event | Price |
|---|---|---|
| 2025-03-14 | Listed for sale | $265,000 |
| 2016-06-17 | Sold | N/A |
| 2016-05-05 | Pending sale | $84,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-03-14 | $715.10 | -0.78% | $132,840 | 4.68% |
| 2023-03-14 | $720.73 | 3.63% | $126,905 | 10.00% |
| 2022-03-14 | $695.47 | 1.59% | $115,368 | 10.00% |
Listed by: Chelsea Goode • Real Broker, LLC
Mls Name: NTREIS
Mls ID: #20869615
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.
