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 D Hanis at 159 Private Road 322, D Hanis, TX, 78850 generates $1,248/mo in rent and, after a $786/mo payment, leaves $106/mo in cash flow. Total monthly income is $1,248/mo, and annual cash flow is $1,275/yr on $53,206 invested. Return on cash invested sits at 22.3% in year one, and rental yield is 9.33% on a $160,500 entry. Equity gained on principal adds $1,036/yr, while 5% annual appreciation builds toward $44,343 over five years. Five-year ROI reaches 116.99% and total cumulative return in cash sums $62,247. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,248/mo property income rather than buyer’s personal income.
Manufactured
Built in 2006
1.73 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 78850, D Hanis, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 610 (100%) |
| Owner Occupied HU | 383 (62.8%) |
| Renter Occupied HU | 92 (15.1%) |
| Vacant Housing Units | 135 (22.1%) |
| Median Home Value | $327,632 |
| Average Home Value | $403,303 |
Residential
145
Single Family
145
Multi-Family
0
Businesses
41
Date | Event | Price |
|---|---|---|
| 2025-02-04 | Price change | $160,500 |
| 2024-12-22 | Listed for sale | $163,500 |
| 2023-07-11 | Listing removed | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Crystal Guajardo • LPT Realty, LLC
Mls Name: SABOR
Mls Provider:
Mls ID: #1830640
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.
