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 Whitney at 200 Waupoo Trl, Whitney, TX, 76692 offers a 9.36% rental yield on a $199,000 purchase with $1,552/mo rent. Total monthly income registers $1,552/mo, and a $974/mo payment leaves $137/mo available for distribution. Annual cash flow reaches $1,643/yr on $65,969 to close, and return on cash invested stands at 22.4% in year one. Equity gained on principal adds $1,284/yr while 5% annual appreciation supports $54,980 over five years. Portfolio math shows five-year ROI at 117.41% and total cumulative return in cash at $77,454. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,552/mo property income against a $974/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1971
4,965 sqft 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 |
|---|---|---|
| 2025-09-19 | Listed for sale | $199,000 |
| 2025-09-01 | Listing removed | $195,000 |
| 2025-05-09 | Price change | $195,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-09-19 | $551.88 | -2.00% | $102,260 | 3.41% |
| 2023-09-19 | $563.13 | 11.78% | $98,890 | 18.69% |
| 2022-09-19 | $503.79 | 8.28% | $83,320 | 17.29% |
Listed by: Adriana Villavicencio • HomeSmart Stars
Mls Name: NTREIS
Mls ID: #21063739
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.
