180 Fort Graham Rd, Whitney, TX, 76692 | $470/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

180 Fort Graham Rd, Whitney, TX, 76692 | $470/mo Cash Flow | Ziffy

For Sale

Airbnb Potential

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1608 sft

111 County Road 1526, Morgan, TX, 76671

2 Bed
2 Bath
1350 sft

118 County Road 1503, Morgan, TX, 76671

3 Bed
2 Bath
1542 sft

150 County Road 1722, Clifton, TX, 76634

3 Bed
2 Bath
1598 sft

110 County Road 4270, Clifton, TX, 76634

Nearby investment properties with comparable prices

3 Bed
2 Bath
1507 sft

503 N Avenue I, Clifton, TX, 76634

2 Bed
2 Bath
1472 sft

177 Catfish Trl, Whitney, TX, 76692

3 Bed
2 Bath
945 sft

2462 Fm 182, Clifton, TX, 76634

2 Bed
1 Bath
1450 sft

141 Sunset Stri, Whitney, TX, 76692

Ziffy AI Summary

A quick, investor-focused snapshot highlighting income strength, yield potential.

Key metrics	Value
Price	$399,900
Est. Rent	$3,200/mo
ROI	18%

Attractive rent-to-price ratio for income stability
Good fit for DSCR financing with healthy coverage

Explore more listings using simple english

Investment Highlights

Rental property for sale in Whitney at 180 Fort Graham Rd, Whitney, TX, 76692 priced at $182,000 converts $1,764/mo rent into $470/mo cash flow after a $891/mo obligation. Total monthly income equals $1,764/mo, and annual cash flow totals $5,635/yr on $60,333 invested. Return on cash invested prints 29.25% in year one, and rental yield reads 11.63% against a $182,000 entry. Equity gained on principal adds $1,174/yr, while 5% annual appreciation compiles into $50,283 by year five. Five-year ROI reaches 154.18% and total cumulative return in cash sums $93,021. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $1,764/mo property income covering a $891/mo payment, not borrower’s personal income.

Single Family

Built in 2024

0.34 Acres lot

$N/A/sqft

No HOA

More details about the property

This brand new 1,152 square foot home in Whitney offers the perfect blend of modern comfort and efficiency. Designed with quality craftsmanship and thoughtful details, the open-concept layout is filled with natural light. The spacious yard is ideal for outdoor living, gardening, or entertaining. The kitchen features new stainless steel appliances, solid wood self-closing cabinets, and gorgeous butcher block counters. Built to last, the home features closed and open cell foam insulation, a durable metal roof, and a 2.5 ton Carrier HVAC system ensuring superior energy efficiency and protection. An RV hookup adds convenience for guests or weekend getaways. With its large lot, modern amenities, and energy-conscious design, this new build is ready to go and offers a rare opportunity to enjoy lake living just minutes from the water!

Neighborhood Data

Neighborhood data shown for ZIP Code: 76692, Whitney, TX area.

Housing Distribution

Housing Statistics

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