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 Red Oak at 203 Quail Run Rd, Red Oak, TX, 75154 offers a 13.79% rental yield on a $399,990 purchase with $4,596/mo rent. Total monthly income registers $4,596/mo, and a $1,958/mo payment leaves $1,673/mo available for distribution. Annual cash flow reaches $20,075/yr on $132,597 to close, and return on cash invested stands at 35.05% in year one. Equity gained on principal adds $2,581/yr while 5% annual appreciation supports $110,510 over five years. Portfolio math shows five-year ROI at 185.49% and total cumulative return in cash at $245,953. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $4,596/mo property income against a $1,958/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2003
6,795 sqft lot
$N/A/sqft
$273 annually 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 |
|---|---|---|
| 2024-07-24 | Price change | $399,990 |
| 2024-06-18 | Price change | $405,000 |
| 2024-06-01 | Listed for sale | $419,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $7306.47 | 17.48% | $352,116 | 29.33% |
| 2022-08-14 | $6219.24 | N/A | $272,257 | 11.52% |
| 2021-08-14 | N/A | N/A | $244,140 | 6.16% |
Listed by: Julia Del Castillo Faja • Monument Realty
Mls Name: NTREIS
Mls ID: #20633099
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.
