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 Elgin at 127 Hillcrest Cir, Elgin, TX, 78621 priced at $275,000 converts $2,174/mo rent into $218/mo cash flow after a $1,346/mo obligation. Total monthly income equals $2,174/mo, and annual cash flow totals $2,621/yr on $91,163 invested. Return on cash invested prints 22.78% in year one, and rental yield reads 9.49% against a $275,000 entry. Equity gained on principal adds $1,775/yr, while 5% annual appreciation compiles into $75,977 by year five. Five-year ROI reaches 119.5% and total cumulative return in cash sums $108,935. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,174/mo property income covering a $1,346/mo payment, not borrower’s personal income.
Manufactured
Built in 2002
2.05 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 78621, Elgin, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,834 (100%) |
| Owner Occupied HU | 9,052 (76.5%) |
| Renter Occupied HU | 2,160 (18.3%) |
| Vacant Housing Units | 622 ( 5.3%) |
| Median Home Value | $357,342 |
| Average Home Value | $417,153 |
Residential
11,094
Single Family
10,748
Multi-Family
346
Businesses
658
Date | Event | Price |
|---|---|---|
| 2024-12-06 | Listed for sale | $275,000 |
| 2024-12-03 | Contingent | $275,000 |
| 2024-10-02 | Price change | $275,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-28 | N/A | N/A | $188,165 | 10.00% |
| 2023-12-28 | $566.68 | -63.67% | $171,059 | 10.00% |
| 2022-12-28 | $1559.70 | -1.07% | $155,508 | 10.00% |
Listed by: Daniel Rotenberg • @ properties Christie's International
Mls Name: Unlock MLS
Mls Provider:
Mls ID: #7969710
Disclaimer: Based on information from Unlock MLS (alternatively, from ACTRIS) for the period through 2024-12-27 16:16:47 PST. Neither the Board nor ACTRIS guarantees or is in any way responsible for its accuracy. All data is provided AS IS and with all faults. Data maintained by the Board or ACTRIS may not reflect all real estate activity in the market. Information being provided is for consumers personal, non-commercial use and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Some IDX listings have been excluded from this website. [Click here for more information](/info/mls-disclaimers/#mls_27)
