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 136 Johnson Ln, Hillsboro, TX, 76645 priced at $269,900 converts $2,256/mo rent into $331/mo cash flow after a $1,321/mo obligation. Total monthly income equals $2,256/mo, and annual cash flow totals $3,972/yr on $89,472 invested. Return on cash invested prints 24.35% in year one, and rental yield reads 10.03% against a $269,900 entry. Equity gained on principal adds $1,742/yr, while 5% annual appreciation compiles into $74,568 by year five. Five-year ROI reaches 127.88% and total cumulative return in cash sums $114,414. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,256/mo property income covering a $1,321/mo payment, not borrower’s personal income.
Single Family
Built in 2021
9,757 sqft lot
$N/A/sqft
$69 annually 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 |
|---|---|---|
| 2025-06-27 | Listed for sale | $269,900 |
| 2025-06-10 | Listing removed | $269,900 |
| 2025-04-03 | Price change | $2,350 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-27 | $1260.88 | 5.41% | $260,550 | 11.28% |
| 2023-06-27 | $1196.13 | 21.49% | $234,140 | 28.35% |
| 2022-06-27 | $984.53 | 2180.59% | $182,420 | 2361.81% |
Listed by: Jamie Siddons • Julie Siddons REALTORS, LLC
Mls Name: NTREIS
Mls ID: #20982539
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.
