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 1500 Harrell Ave, Cisco, TX, 76437 offers $1,664/mo rent that, after a $1,077/mo payment, leaves $99/mo cash flow. Total monthly income is $1,664/mo, and annual cash flow is $1,192/yr on $72,930 cash. Return on cash invested measures 21.54% in year one, and rental yield stands at 9.08% at a $220,000 entry. Equity gained on principal adds $1,420/yr while 5% annual appreciation compounds into $60,782 by year five. Five-year ROI records 112.86% and total cumulative return in cash reaches $82,307. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $1,664/mo property income versus a $1,077/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 1930
4 Acres 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 |
|---|---|---|
| 2024-11-21 | Listed for sale | $220,000 |
| 2019-01-19 | Sold | N/A |
| 2018-11-21 | Pending sale | $40,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | N/A | N/A | $148,960 | 46.76% |
| 2023-02-13 | N/A | N/A | $101,500 | -1.54% |
| 2022-02-13 | N/A | N/A | $103,090 | 20.73% |
Listed by: Glenn Copeland • RE/MAX, CrossRoad REALTORS
Mls Name: NTREIS
Mls ID: #20782017
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.
