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 Millsap at 198 El Dorado Trl, Millsap, TX, 76066 earns $336/mo cash flow from $4,073/mo rent with a $2,521/mo payment. Total monthly income totals $4,073/mo, and annual cash flow totals $4,026/yr on $169,435 capital. ROI tracks 22.44% on current figures, and rental yield reads 9.49% at a $515,000 purchase. Equity gained on principal adds $3,323/yr, and 5% annual appreciation supports $142,285 over five years. Five-year ROI reaches 117.79% and total cumulative return in cash sums $199,573. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $4,073/mo property income instead of your personal income.
Single Family
Built in 2017
1.02 Acres lot
$N/A/sqft
$75 annually HOA
Neighborhood data shown for ZIP Code: 76066, Millsap, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,848 (100%) |
| Owner Occupied HU | 1,410 (76.3%) |
| Renter Occupied HU | 285 (15.4%) |
| Vacant Housing Units | 153 ( 8.3%) |
| Median Home Value | $373,667 |
| Average Home Value | $405,397 |
Residential
1,678
Single Family
1,678
Multi-Family
0
Businesses
122
Date | Event | Price |
|---|---|---|
| 2025-07-22 | Listed for sale | $515,000 |
| 2020-04-06 | Sold | N/A |
| 2020-03-16 | Pending sale | $355,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-07-22 | $9374.69 | 0.39% | $507,510 | N/A |
| 2023-07-22 | $9338.57 | 12.09% | $507,510 | 23.52% |
| 2022-07-22 | $8331.28 | -0.85% | $410,880 | N/A |
Listed by: Ben Tackett • Monument Realty
Mls Name: NTREIS
Mls ID: #21007246
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.
