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% |
Investment property for sale in Hillsboro at 1218 Fm 310, Hillsboro, TX, 76645 offers a 9.06% rental yield on a $329,900 purchase with $2,492/mo rent. Total monthly income registers $2,492/mo, and a $1,615/mo payment leaves $146/mo available for distribution. Annual cash flow reaches $1,749/yr on $109,362 to close, and return on cash invested stands at 21.51% in year one. Equity gained on principal adds $2,129/yr while 5% annual appreciation supports $91,145 over five years. Portfolio math shows five-year ROI at 112.63% and total cumulative return in cash at $123,171. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,492/mo property income against a $1,615/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1998
1.20 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76645, Hillsboro, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,917 (100%) |
| Owner Occupied HU | 2,873 (58.4%) |
| Renter Occupied HU | 1,461 (29.7%) |
| Vacant Housing Units | 583 (11.9%) |
| Median Home Value | $200,509 |
| Average Home Value | $251,751 |
Residential
4,447
Single Family
3,965
Multi-Family
482
Businesses
599
Date | Event | Price |
|---|---|---|
| 2025-09-22 | Listed for sale | $329,900 |
| 2025-09-15 | Listing removed | N/A |
| 2025-09-01 | Listed for sale | $289,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-09-23 | $991.84 | 4.27% | $184,117 | 10.00% |
| 2023-09-23 | $951.21 | 3.63% | $167,379 | 10.00% |
| 2022-09-23 | $917.93 | 1.58% | $152,163 | 10.00% |
Listed by: John Fitch • Julie Siddons REALTORS, LLC
Mls Name: NTREIS
Mls ID: #21062717
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.
