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 Cisco at 1400 Royal Ln, Cisco, TX, 76437 priced at $249,000 converts $1,988/mo rent into $217/mo cash flow after a $1,219/mo obligation. Total monthly income equals $1,988/mo, and annual cash flow totals $2,605/yr on $82,544 invested. Return on cash invested prints 23.06% in year one, and rental yield reads 9.58% against a $249,000 entry. Equity gained on principal adds $1,607/yr, while 5% annual appreciation compiles into $68,794 by year five. Five-year ROI reaches 121.04% and total cumulative return in cash sums $99,908. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $1,988/mo property income covering a $1,219/mo payment, not borrower’s personal income.
Single Family
Built in 1980
9,801 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 |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Caleb Pharr • Land Company of Texas
Mls Name: NTREIS
Mls ID: #21074009
