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 Itasca at 202 E Henderson St, Itasca, TX, 76055 priced at $210,000 pairs $1,560/mo rent with $67/mo cash flow after a $1,028/mo payment. Total monthly income equals $1,560/mo, and annual cash flow comes to $798/yr on $69,615 invested. Return on cash invested is 21.06% in year one, and rental yield stands at 8.91% on a $210,000 basis. Equity gained on principal adds $1,355/yr, and 5% annual appreciation accumulates to $58,019 by year five. Five-year ROI measures 110.24% and total cumulative return in cash reaches $76,744. For financing, Ziffy Mortgage’s DSCR program evaluates $1,560/mo property income against a $1,028/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2023
5,619 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 |
|---|---|---|
| 2025-02-04 | Price change | $210,000 |
| 2025-01-16 | Listed for sale | $220,000 |
| 2023-04-28 | Sold | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-11 | N/A | N/A | $30,640 | 326.15% |
| 2023-02-11 | $40.94 | -5.69% | $7,190 | -69.30% |
| 2022-02-11 | $43.41 | -43.40% | $23,420 | 100.00% |
Listed by: Christopher Watters • Watters International Realty
Mls Name: NTREIS
Mls ID: #20813815
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.
