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 Perrin at 2102 N Whitt Rd, Perrin, TX, 76486 offers $3,629/mo rent that, after a $1,933/mo payment, leaves $820/mo cash flow. Total monthly income is $3,629/mo, and annual cash flow is $9,845/yr on $130,943 cash. Return on cash invested measures 27.43% in year one, and rental yield stands at 11.02% at a $395,000 entry. Equity gained on principal adds $2,549/yr while 5% annual appreciation compounds into $109,131 by year five. Five-year ROI records 144.38% and total cumulative return in cash reaches $189,054. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,629/mo property income versus a $1,933/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Home Type Unknown
Built in 2023
38 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76486, Perrin, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 727 (100%) |
| Owner Occupied HU | 471 (64.8%) |
| Renter Occupied HU | 94 (12.9%) |
| Vacant Housing Units | 162 (22.3%) |
| Median Home Value | $241,204 |
| Average Home Value | $330,977 |
Residential
455
Single Family
455
Multi-Family
0
Businesses
47
Date | Event | Price |
|---|---|---|
| 2025-06-15 | Listing removed | $950,000 |
| 2025-06-13 | Listed for sale | $950,000 |
| 2025-06-04 | Contingent | $950,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-09 | $4541.64 | 3102.17% | $395,000 | 1140.19% |
| 2023-10-09 | $141.83 | -93.94% | $31,850 | -77.62% |
| 2022-10-09 | $2338.52 | -8.56% | $142,290 | N/A |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
