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 May at 2037 Hillcrest Dr, May, TX, 76857 earns $64/mo cash flow from $860/mo rent with a $534/mo payment. Total monthly income totals $860/mo, and annual cash flow totals $763/yr on $36,134 capital. ROI tracks 22.02% on current figures, and rental yield reads 9.47% at a $109,000 purchase. Equity gained on principal adds $703/yr, and 5% annual appreciation supports $30,115 over five years. Five-year ROI reaches 115.66% and total cumulative return in cash sums $41,794. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $860/mo property income instead of your personal income.
Single Family
Built in 2021
0.35 Acres lot
$N/A/sqft
$250 annually HOA
Neighborhood data shown for ZIP Code: 76857, May, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,684 (100%) |
| Owner Occupied HU | 793 (47.1%) |
| Renter Occupied HU | 100 ( 5.9%) |
| Vacant Housing Units | 791 (47.0%) |
| Median Home Value | $220,313 |
| Average Home Value | $266,081 |
Residential
901
Single Family
900
Multi-Family
1
Businesses
36
Date | Event | Price |
|---|---|---|
| 2025-06-25 | Listed for sale | $109,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-25 | $263.46 | N/A | $22,010 | 187.71% |
| 2023-06-25 | N/A | N/A | $7,650 | 28.14% |
| 2022-06-25 | $83.56 | N/A | $5,970 | 18.22% |
Listed by: Doug Allen • United Country - Heart of Texas RE
Mls Name: NTREIS
Mls ID: #20980568
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.
