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 Cisco at 1303 Royal Ln, Cisco, TX, 76437 with 5% annual appreciation on a $182,500 basis while $1,379/mo rent supports operations. Total monthly income totals $1,379/mo and a $893/mo payment preserves $81/mo for cash returns. Annual cash flow comes to $978/yr on $60,499 deployed, and return on cash invested reaches 21.52% in year one. Equity gained on principal adds $1,178/yr, and five-year appreciation sums $50,421 alongside rental yield of 9.07%. Five-year ROI measures 112.74% and total cumulative return in cash totals $68,206.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $1,379/mo property income versus a $893/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 1970
8,407 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76437, Cisco, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,869 (100%) |
| Owner Occupied HU | 1,580 (55.1%) |
| Renter Occupied HU | 586 (20.4%) |
| Vacant Housing Units | 703 (24.5%) |
| Median Home Value | $152,344 |
| Average Home Value | $215,097 |
Residential
2,593
Single Family
2,545
Multi-Family
48
Businesses
313
Date | Event | Price |
|---|---|---|
| 2025-01-17 | Listed for sale | $182,500 |
| 2024-11-06 | Listing removed | $180,000 |
| 2024-10-17 | Price change | $180,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | N/A | N/A | $173,410 | 8.89% |
| 2023-02-13 | N/A | N/A | $159,250 | 79.90% |
| 2022-02-13 | N/A | N/A | $88,520 | 16.03% |
Listed by: Caitlyn Manning • Trinity Ranch Land Cisco
Mls Name: NTREIS
Mls ID: #20819515
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.
