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 12004 Trailwood Dr, Whitney, TX, 76692 priced at $357,300 pairs $3,076/mo rent with $66/mo cash flow after a $1,749/mo payment. Total monthly income equals $3,076/mo, and annual cash flow comes to $792/yr on $118,445 invested. Return on cash invested is 20.58% in year one, and rental yield stands at 10.33% on a $357,300 basis. Equity gained on principal adds $2,306/yr, and 5% annual appreciation accumulates to $98,715 by year five. Five-year ROI measures 109.35% and total cumulative return in cash reaches $129,518. For financing, Ziffy Mortgage’s DSCR program evaluates $3,076/mo property income against a $1,749/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in N/A
0.63 Acres lot
$N/A/sqft
$469 monthly 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 |
|---|---|---|
| 2025-04-30 | Listing removed | $359,000 |
| 2025-04-26 | Listed for sale | $359,000 |
| 2025-04-24 | Listing removed | $359,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-09 | $2070.31 | 4.26% | $383,954 | 10.00% |
| 2023-10-09 | $1985.71 | 3.61% | $349,049 | 10.00% |
| 2022-10-09 | $1916.52 | 1.57% | $317,317 | 10.00% |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
