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 Red Oak at 1219 Beaumont Ln, Red Oak, TX, 75154 offers $3,194/mo rent that, after a $1,958/mo payment, leaves $270/mo cash flow. Total monthly income is $3,194/mo, and annual cash flow is $3,242/yr on $132,597 cash. Return on cash invested measures 22.35% in year one, and rental yield stands at 9.58% at a $399,990 entry. Equity gained on principal adds $2,581/yr while 5% annual appreciation compounds into $110,510 by year five. Five-year ROI records 117.44% and total cumulative return in cash reaches $155,725. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,194/mo property income versus a $1,958/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2024
5,967 sqft lot
$N/A/sqft
$950 annually HOA
Neighborhood data shown for ZIP Code: 75154, Red Oak, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,844 (100%) |
| Owner Occupied HU | 14,515 (77.0%) |
| Renter Occupied HU | 3,735 (19.8%) |
| Vacant Housing Units | 594 ( 3.2%) |
| Median Home Value | $347,833 |
| Average Home Value | $386,647 |
Residential
18,969
Single Family
17,381
Multi-Family
1,588
Businesses
1,012
Date | Event | Price |
|---|---|---|
| 2024-07-02 | Price change | $399,990 |
| 2024-06-21 | Price change | $404,990 |
| 2024-05-09 | Price change | $419,990 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: April Maki • Brightland Homes Brokerage, LLC
Mls Name: NTREIS
Mls ID: #20610480
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.
