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 Hillsboro at 206 Francis St, Hillsboro, TX, 76645 priced at $265,000 pairs $2,803/mo rent with $919/mo cash flow after a $1,297/mo payment. Total monthly income equals $2,803/mo, and annual cash flow comes to $11,023/yr on $87,848 invested. Return on cash invested is 32.46% in year one, and rental yield stands at 12.69% on a $265,000 basis. Equity gained on principal adds $1,710/yr, and 5% annual appreciation accumulates to $73,215 by year five. Five-year ROI measures 171.37% and total cumulative return in cash reaches $150,543. For financing, Ziffy Mortgage’s DSCR program evaluates $2,803/mo property income against a $1,297/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2023
0.28 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76645, Hillsboro, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,917 (100%) |
| Owner Occupied HU | 2,873 (58.4%) |
| Renter Occupied HU | 1,461 (29.7%) |
| Vacant Housing Units | 583 (11.9%) |
| Median Home Value | $200,509 |
| Average Home Value | $251,751 |
Residential
4,447
Single Family
3,965
Multi-Family
482
Businesses
599
Date | Event | Price |
|---|---|---|
| 2024-07-08 | Listed for sale | $265,000 |
| 2024-06-07 | Listing removed | N/A |
| 2024-05-22 | Price change | $270,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | N/A | N/A | $303,904 | 1445.01% |
| 2023-12-27 | $100.49 | N/A | $19,670 | N/A |
Listed by: Guillermina Cisneros Garcia • Rendon Realty, LLC
Mls Name: NTREIS
Mls ID: #20663768
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.
