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 Manor at 13805 Benjamin Harrison St, Manor, TX, 78653 earns $61/mo cash flow from $1,910/mo rent with a $1,273/mo payment. Total monthly income totals $1,910/mo, and annual cash flow totals $728/yr on $86,190 capital. ROI tracks 20.75% on current figures, and rental yield reads 8.82% at a $260,000 purchase. Equity gained on principal adds $1,678/yr, and 5% annual appreciation supports $71,833 over five years. Five-year ROI reaches 108.6% and total cumulative return in cash sums $93,605. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $1,910/mo property income instead of your personal income.
Single Family
Built in 2019
4,412 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 78653, Manor, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,105 (100%) |
| Owner Occupied HU | 13,219 (73.0%) |
| Renter Occupied HU | 3,411 (18.8%) |
| Vacant Housing Units | 1,475 ( 8.1%) |
| Median Home Value | $379,053 |
| Average Home Value | $442,432 |
Residential
15,691
Single Family
14,498
Multi-Family
1,193
Businesses
503
Date | Event | Price |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Alex Garcia-Montoya • All City Real Estate Ltd. Co
Mls Name: Unlock MLS
Mls ID: #8630587
