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 Itasca at 190 Private Road 446, Itasca, TX, 76055 listed at $600,000 pairs $5,581/mo rent with a $2,937/mo payment to leave $1,314/mo cash flow. Total monthly income runs $5,581/mo, and annual cash flow reaches $15,768/yr on $197,400 cash to close. Return on cash invested measures 28.05% in year one, and rental yield registers 11.16% at a $600,000 basis. Equity gained on principal adds $3,872/yr, and annual property appreciation at 5% supports $165,769 by year five. Five-year ROI tracks 147.67% and total cumulative return in cash totals $291,492. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $5,581/mo property income relative to a $2,937/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2006
1 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76055, Itasca, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,230 (100%) |
| Owner Occupied HU | 809 (65.8%) |
| Renter Occupied HU | 250 (20.3%) |
| Vacant Housing Units | 171 (13.9%) |
| Median Home Value | $197,877 |
| Average Home Value | $264,509 |
Residential
1,166
Single Family
1,166
Multi-Family
0
Businesses
67
Date | Event | Price |
|---|---|---|
| 2024-08-06 | Price change | $600,000 |
| 2024-06-09 | Listed for sale | $650,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $2487.30 | -1.84% | $436,800 | 4.23% |
| 2022-08-14 | $2533.92 | 19.83% | $419,080 | 29.80% |
| 2021-08-14 | $2114.58 | 0.01% | $322,870 | 4.13% |
Listed by: Jose Hernandez • Keller Williams Central
Mls Name: NTREIS
Mls ID: #20634947
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.
