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 Whitney at 187 Cottontail Trl, Whitney, TX, 76692 priced at $222,000 converts $1,320/mo rent into after a $1,087/mo obligation. Total monthly income equals $1,320/mo. Return on cash invested prints 15.68% in year one, and rental yield reads 7.14% against a $222,000 entry. Equity gained on principal adds $1,433/yr, while 5% annual appreciation compiles into $61,335 by year five. Five-year ROI reaches 81.4% and total cumulative return in cash sums $59,907. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $1,320/mo property income covering a $1,087/mo payment, not borrower’s personal income.
Manufactured
Built in 2024
0.52 Acres 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 |
|---|---|---|
| 2025-01-27 | Price change | $222,000 |
| 2024-12-02 | Price change | $225,000 |
| 2024-11-12 | Price change | $230,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Illene Heard • Real Broker, LLC
Mls Name: WMLS
Mls Provider:
Mls ID: #226443
Disclaimer: The data relating to real estate for sale on this web site comes in part from the Internet Data exchange (IDX) program of the Waco Association of Realtors. IDX information is provided exclusively for consumers' 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 deemed reliable but not guaranteed. Copyright 2025 Waco Association of Realtors. All Rights Reserved. Last Updated On: 2025-02-13 05:23:24 PST
