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 121 Joyce St, Whitney, TX, 76692 priced at $252,000 converts $1,802/mo rent into $10/mo cash flow after a $1,233/mo obligation. Total monthly income equals $1,802/mo, and annual cash flow totals $125/yr on $83,538 invested. Return on cash invested prints 20.06% in year one, and rental yield reads 8.58% against a $252,000 entry. Equity gained on principal adds $1,626/yr, while 5% annual appreciation compiles into $69,623 by year five. Five-year ROI reaches 104.88% and total cumulative return in cash sums $87,614. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $1,802/mo property income covering a $1,233/mo payment, not borrower’s personal income.
Single Family
Built in 2014
10,018 sqft 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 |
|---|---|---|
| 2025-05-22 | Listed for sale | $252,000 |
| 2023-08-16 | Sold | N/A |
| 2023-07-26 | Pending sale | $248,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-22 | $1030.08 | 37.16% | $213,230 | 14.10% |
| 2023-05-22 | $751.00 | N/A | $186,872 | 10.00% |
| 2022-05-22 | $751.00 | N/A | $169,884 | 10.00% |
Listed by: Donna Petty • Rev Real Estate
Mls Name: NTREIS
Mls ID: #20938915
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.
