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 Red Oak at 202 Pecan Creek St, Red Oak, TX, 75154 priced at $340,000 converts $2,520/mo rent into $45/mo cash flow after a $1,664/mo obligation. Total monthly income equals $2,520/mo, and annual cash flow totals $538/yr on $112,710 invested. Return on cash invested prints 20.39% in year one, and rental yield reads 8.89% against a $340,000 entry. Equity gained on principal adds $2,194/yr, while 5% annual appreciation compiles into $93,936 by year five. Five-year ROI reaches 106.82% and total cumulative return in cash sums $120,402. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,520/mo property income covering a $1,664/mo payment, not borrower’s personal income.
Single Family
Built in 1981
0.32 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 75154, Red Oak, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,844 (100%) |
| Owner Occupied HU | 14,515 (77.0%) |
| Renter Occupied HU | 3,735 (19.8%) |
| Vacant Housing Units | 594 ( 3.2%) |
| Median Home Value | $347,833 |
| Average Home Value | $386,647 |
Residential
18,969
Single Family
17,381
Multi-Family
1,588
Businesses
1,012
Date | Event | Price |
|---|---|---|
| 2025-06-26 | Listed for sale | $340,000 |
| 2023-03-13 | Sold | N/A |
| 2023-02-08 | Pending sale | $296,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-26 | $6334.92 | -0.84% | $305,418 | -0.80% |
| 2023-06-26 | $6388.41 | 36.18% | $307,873 | 34.65% |
| 2022-06-26 | $4691.21 | N/A | $228,649 | 10.00% |
Listed by: Melissa Mcclain • Coldwell Banker Realty
Mls Name: NTREIS
Mls ID: #20980682
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.
