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 123 Catfish Trl, Whitney, TX, 76692 generates $3,050/mo in rent and, after a $1,713/mo payment, leaves $561/mo in cash flow. Total monthly income is $3,050/mo, and annual cash flow is $6,734/yr on $116,025 invested. Return on cash invested sits at 25.71% in year one, and rental yield is 10.46% on a $350,000 entry. Equity gained on principal adds $2,258/yr, while 5% annual appreciation builds toward $96,699 over five years. Five-year ROI reaches 135.21% and total cumulative return in cash sums $156,878. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,050/mo property income rather than buyer’s personal income.
Single Family
Built in 2020
1.76 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 |
|---|---|---|
| 2025-06-27 | Price change | $350,000 |
| 2025-02-26 | Price change | $388,000 |
| 2024-11-15 | Price change | $398,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-27 | $1216.73 | 11.45% | $225,786 | 17.57% |
| 2023-06-27 | $1091.69 | 4.65% | $192,050 | 11.15% |
| 2022-06-27 | $1043.18 | 741.41% | $172,790 | 812.78% |
Listed by: Cherie Laake • JPAR Arlington
Mls Name: NTREIS
Mls ID: #20982822
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.
