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 Hillsboro at 1307 Corsicana Hwy, Hillsboro, TX, 76645 priced at $185,000 pairs $1,411/mo rent with $96/mo cash flow after a $905/mo payment. Total monthly income equals $1,411/mo, and annual cash flow comes to $1,151/yr on $61,328 invested. Return on cash invested is 21.79% in year one, and rental yield stands at 9.15% on a $185,000 basis. Equity gained on principal adds $1,194/yr, and 5% annual appreciation accumulates to $51,112 by year five. Five-year ROI measures 114.08% and total cumulative return in cash reaches $69,963. For financing, Ziffy Mortgage’s DSCR program evaluates $1,411/mo property income against a $905/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1953
0.58 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76645, Hillsboro, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,917 (100%) |
| Owner Occupied HU | 2,873 (58.4%) |
| Renter Occupied HU | 1,461 (29.7%) |
| Vacant Housing Units | 583 (11.9%) |
| Median Home Value | $200,509 |
| Average Home Value | $251,751 |
Residential
4,447
Single Family
3,965
Multi-Family
482
Businesses
599
Date | Event | Price |
|---|---|---|
| 2025-04-17 | Listed for sale | $185,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-17 | $800.17 | 224.49% | $165,350 | 12.19% |
| 2023-04-17 | $246.59 | N/A | $147,378 | 10.00% |
| 2022-04-17 | $246.59 | N/A | $133,980 | 10.00% |
Listed by: David Teel • David Teel, Realtor
Mls Name: NTREIS
Mls ID: #20907153
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.
