2116 Hcr #3102, Hillsboro, TX, 76645 | $378/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

2116 Hcr #3102, Hillsboro, TX, 76645 | $378/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1452 sft

1235 Four Corners Rd, West, TX, 76691

2 Bed
2 Bath
2083 sft

110 Private Road 128, Whitney, TX, 76692

3 Bed
2 Bath
1680 sft

3166 Tokio Rd, West, TX, 76691

3 Bed
2 Bath
1292 sft

462 Hcr 2302 N, Abbott, TX, 76621

Nearby investment properties with comparable prices

3 Bed
1 Bath
1449 sft

250 County Road 1723, Clifton, TX, 76634

3 Bed
2 Bath
1452 sft

1235 Four Corners Rd, West, TX, 76691

3 Bed
2 Bath
1660 sft

120 County Road 1818, Clifton, TX, 76634

3 Bed
2 Bath
1660 sft

120 Road 1818 #C, Clifton, TX, 76634

Ziffy AI Summary

A quick, investor-focused snapshot highlighting income strength, yield potential.

Key metrics	Value
Price	$399,900
Est. Rent	$3,200/mo
ROI	18%

Attractive rent-to-price ratio for income stability
Good fit for DSCR financing with healthy coverage

Explore more listings using simple english

Investment Highlights

Investment property for sale in Hillsboro at 2116 Hcr #3102, Hillsboro, TX, 76645 uses $82,544 cash to close to unlock $4,537/yr annual cash flow and $378/mo monthly cash flow. Total monthly income runs $2,149/mo, and a $1,219/mo payment keeps the spread at $378/mo. Purchase price stands at $249,000, and rental yield measures 10.36% with $2,149/mo rent. Return on cash invested shows 25.41% in year one, and 5% annual appreciation builds toward $68,794 over five years. Five-year ROI reaches 133.58% and total cumulative return in cash records $110,264. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,149/mo property income covering a $1,219/mo payment rather than investor’s personal income.

Single Family

Built in 2014

1.85 Acres lot

$N/A/sqft

No HOA

More details about the property

Wonderful country home only a 5-minute drive from Hillsboro. Home was built in 2014 and has been well maintained. There are 3 nice sized bedrooms, 2 full bathrooms, large living room with big screen TV mounted on wall (it stays with home), kitchen with island for preparing meals and large pantry, breakfast bar, the all-electric home offers kitchen appliance of electric range, micro-wave, and dishwasher which all convey with home. There is a full-sized laundry room. New water heater was installed in Nov 2024 and a screened-in back porch. Additionally, the property features a large, detached garage area, a 15 x 10 storage building and an office building with electricity and a window AC unit. The nearly 2 acres are completely fenced and offers a lot of possibilities for activities and hobbies. Home is outside city limits so there are NO city taxes or restrictions. Wonderful opportunity to enjoy the privacy and serenity of your own country home.

Neighborhood Data

Neighborhood data shown for ZIP Code: 76645, Hillsboro, TX area.

Housing Distribution

Housing Statistics

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