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 Aurora at 1860 Old Base Rd, Aurora, TX, 76078 generates $2,569/mo in rent and, after a $1,640/mo payment, leaves $186/mo in cash flow. Total monthly income is $2,569/mo, and annual cash flow is $2,237/yr on $111,053 invested. Return on cash invested sits at 21.92% in year one, and rental yield is 9.2% on a $335,000 entry. Equity gained on principal adds $2,162/yr, while 5% annual appreciation builds toward $92,554 over five years. Five-year ROI reaches 114.87% and total cumulative return in cash sums $127,568. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,569/mo property income rather than buyer’s personal income.
Single Family
Built in 1970
1.74 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76078, Rhome, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,203 (100%) |
| Owner Occupied HU | 3,527 (83.9%) |
| Renter Occupied HU | 495 (11.8%) |
| Vacant Housing Units | 181 ( 4.3%) |
| Median Home Value | $377,331 |
| Average Home Value | $441,454 |
Residential
4,000
Single Family
4,000
Multi-Family
0
Businesses
245
Date | Event | Price |
|---|---|---|
| 2025-05-30 | Listed for sale | $335,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-30 | $1073.25 | 776.62% | $340,648 | 27.96% |
| 2023-05-30 | $122.43 | N/A | $266,221 | 16.99% |
| 2022-05-30 | N/A | N/A | $227,552 | 3.11% |
Listed by: Dana Sue Osburn • United Real Estate DFW
Mls Name: NTREIS
Mls ID: #20948446
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.
