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 Red Oak at 1348 Beaumont Ln, Red Oak, TX, 75154 priced at $579,990 converts $3,194/mo rent into after a $2,839/mo obligation. Total monthly income equals $3,194/mo. Return on cash invested prints 13.71% in year one, and rental yield reads 6.61% against a $579,990 entry. Equity gained on principal adds $3,743/yr, while 5% annual appreciation compiles into $160,241 by year five. Five-year ROI reaches 70.98% and total cumulative return in cash sums $135,437. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,194/mo property income covering a $2,839/mo payment, not borrower’s personal income.
Single Family
Built in 2023
7,880 sqft lot
$N/A/sqft
$950 annually HOA
Neighborhood data shown for ZIP Code: 75154, Red Oak, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,844 (100%) |
| Owner Occupied HU | 14,515 (77.0%) |
| Renter Occupied HU | 3,735 (19.8%) |
| Vacant Housing Units | 594 ( 3.2%) |
| Median Home Value | $347,833 |
| Average Home Value | $386,647 |
Residential
18,969
Single Family
17,381
Multi-Family
1,588
Businesses
1,012
Date | Event | Price |
|---|---|---|
| 2024-08-05 | Price change | $579,990 |
| 2024-07-30 | Price change | $589,990 |
| 2024-07-11 | Price change | $569,990 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Marsha Ashlock • Visions Realty & Investments
Mls Name: NTREIS
Mls ID: #20535345
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.
