




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 Millsap at 119 Buddy Ct, Millsap, TX, 76066 generates $3,745/mo in rent, after a $2,912/mo payment. Total monthly income is $3,745/mo. Return on cash invested sits at 16.9% in year one, and rental yield is 7.55% on a $595,000 entry. Equity gained on principal adds $3,839/yr, while 5% annual appreciation builds toward $164,388 over five years. Five-year ROI reaches 87.96% and total cumulative return in cash sums $172,190. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,745/mo property income rather than buyer’s personal income.
Single Family
Built in 2021
1.18 Acres lot
$N/A/sqft
$350 annually HOA
Neighborhood data shown for ZIP Code: 76066, Millsap, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,848 (100%) |
| Owner Occupied HU | 1,410 (76.3%) |
| Renter Occupied HU | 285 (15.4%) |
| Vacant Housing Units | 153 ( 8.3%) |
| Median Home Value | $373,667 |
| Average Home Value | $405,397 |
Residential
1,678
Single Family
1,678
Multi-Family
0
Businesses
122
Date | Event | Price |
|---|---|---|
| 2025-03-13 | Listed for sale | $595,000 |
| 2024-06-03 | Listing removed | $585,000 |
| 2024-06-01 | Listed for sale | $585,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-03-13 | $7067.42 | 9.86% | $461,020 | N/A |
| 2023-03-13 | $6432.83 | -5.39% | $461,020 | 27.22% |
| 2022-03-13 | $6799.00 | 675.96% | $362,380 | 746.68% |



Listed by: Shelley Green • TheGreenTeam RE Professionals
Mls Name: NTREIS
Mls ID: #20870338
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.