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 Millsap at 124 Nightlinger Ln, Millsap, TX, 76066 offers a 12.57% rental yield on a $635,000 purchase with $6,650/mo rent. Total monthly income registers $6,650/mo, and a $3,108/mo payment leaves $2,128/mo available for distribution. Annual cash flow reaches $25,538/yr on $208,915 to close, and return on cash invested stands at 32.28% in year one. Equity gained on principal adds $4,098/yr while 5% annual appreciation supports $175,439 over five years. Portfolio math shows five-year ROI at 170.42% and total cumulative return in cash at $356,036. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $6,650/mo property income against a $3,108/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2021
2.18 Acres lot
$N/A/sqft
$75 annually HOA
Neighborhood data shown for ZIP Code: 76066, Millsap, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,848 (100%) |
| Owner Occupied HU | 1,410 (76.3%) |
| Renter Occupied HU | 285 (15.4%) |
| Vacant Housing Units | 153 ( 8.3%) |
| Median Home Value | $373,667 |
| Average Home Value | $405,397 |
Residential
1,678
Single Family
1,678
Multi-Family
0
Businesses
122
Date | Event | Price |
|---|---|---|
| 2024-07-19 | Listed for sale | $635,000 |
| 2021-03-16 | Listing removed | N/A |
| 2020-09-23 | Pending sale | $373,194 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Candice Beal • Garner Realty Group
Mls Name: NTREIS
Mls ID: #20678169
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.
