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 2 Ella St, Itasca, TX, 76055 uses $58,957 cash to close to unlock $3,549/yr annual cash flow and $296/mo monthly cash flow. Total monthly income runs $1,560/mo, and a $870/mo payment keeps the spread at $296/mo. Purchase price stands at $177,850, and rental yield measures 10.53% with $1,560/mo rent. Return on cash invested shows 25.93% in year one, and 5% annual appreciation builds toward $49,137 over five years. Five-year ROI reaches 136.35% and total cumulative return in cash records $80,390. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $1,560/mo property income covering a $870/mo payment rather than investor’s personal income.
Single Family
Built in 2025
4,138 sqft 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 |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Renee Gillette • Central Lux Realty, LLC
Mls Name: NTREIS
Mls ID: #21063474
