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 120 Murry Rd, Whitney, TX, 76692 priced at $239,000 converts $1,879/mo rent into $179/mo cash flow after a $1,170/mo obligation. Total monthly income equals $1,879/mo, and annual cash flow totals $2,151/yr on $79,229 invested. Return on cash invested prints 22.62% in year one, and rental yield reads 9.43% against a $239,000 entry. Equity gained on principal adds $1,542/yr, while 5% annual appreciation compiles into $66,031 by year five. Five-year ROI reaches 118.65% and total cumulative return in cash sums $94,008. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $1,879/mo property income covering a $1,170/mo payment, not borrower’s personal income.
Single Family
Built in 1973
0.59 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 |
|---|---|---|
| 2025-02-07 | Listed for sale | $239,000 |
| 2024-11-01 | Sold | N/A |
| 2011-06-06 | Sold | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | N/A | N/A | $144,820 | 7.87% |
| 2023-02-13 | $764.48 | 17.63% | $134,250 | 24.90% |
| 2022-02-13 | $649.91 | 19.80% | $107,490 | 18.09% |
Listed by: Gina Ulrich • Fathom Realty
Mls Name: NTREIS
Mls ID: #20838701
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.
