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 Boyd at 165 Private Road 4624, Boyd, TX, 76023 generates $4,363/mo in rent and, after a $1,713/mo payment, leaves $1,874/mo in cash flow. Total monthly income is $4,363/mo, and annual cash flow is $22,490/yr on $116,025 invested. Return on cash invested sits at 39.29% in year one, and rental yield is 14.96% on a $350,000 entry. Equity gained on principal adds $2,258/yr, while 5% annual appreciation builds toward $96,699 over five years. Five-year ROI reaches 208.03% and total cumulative return in cash sums $241,370. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $4,363/mo property income rather than buyer’s personal income.
Single Family
Built in 1996
2 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76023, Boyd, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,299 (100%) |
| Owner Occupied HU | 2,496 (75.7%) |
| Renter Occupied HU | 604 (18.3%) |
| Vacant Housing Units | 199 ( 6.0%) |
| Median Home Value | $354,418 |
| Average Home Value | $453,359 |
Residential
2,978
Single Family
2,978
Multi-Family
0
Businesses
261
Date | Event | Price |
|---|---|---|
| 2024-08-04 | Price change | $350,000 |
| 2024-07-13 | Price change | $370,000 |
| 2024-05-28 | Listed for sale | $380,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-13 | $398.46 | N/A | $269,516 | 9.86% |
| 2022-08-13 | N/A | N/A | $245,333 | -32.20% |
| 2021-08-13 | $998.29 | 1.36% | $361,840 | 5.52% |
Listed by: TERESA REED • Fathom Realty, LLC
Mls Name: NTREIS
Mls ID: #20628311
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.
