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 Whitney at 177 Catfish Trl, Whitney, TX, 76692 with 5% annual appreciation on a $180,000 basis while $2,701/mo rent supports operations. Total monthly income totals $2,701/mo and a $881/mo payment preserves $1,421/mo for cash returns. Annual cash flow comes to $17,052/yr on $59,670 deployed, and return on cash invested reaches 48.49% in year one. Equity gained on principal adds $1,162/yr, and five-year appreciation sums $49,731 alongside rental yield of 18.01%. Five-year ROI measures 257.28% and total cumulative return in cash totals $153,521.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,701/mo property income versus a $881/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 1989
6,054 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76692, Whitney, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,896 (100%) |
| Owner Occupied HU | 3,761 (63.8%) |
| Renter Occupied HU | 1,075 (18.2%) |
| Vacant Housing Units | 1,060 (18.0%) |
| Median Home Value | $208,810 |
| Average Home Value | $235,824 |
Residential
5,135
Single Family
5,079
Multi-Family
56
Businesses
377
Date | Event | Price |
|---|---|---|
| 2025-05-14 | Listed for sale | $180,000 |
| 2024-08-30 | Listing removed | $159,900 |
| 2024-07-19 | Price change | $159,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-14 | $841.90 | 2.37% | $156,000 | 8.01% |
| 2023-05-14 | $822.44 | 8.46% | $144,430 | 15.17% |
| 2022-05-14 | $758.27 | 6.98% | $125,410 | 15.87% |
Listed by: Greg Graham • Graham & Co Realty Group
Mls Name: NTREIS
Mls ID: #20936286
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.
