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 Red Oak at 212 Paradise Way, Red Oak, TX, 75154 priced at $495,000 pairs $4,273/mo rent with $686/mo cash flow after a $2,423/mo payment. Total monthly income equals $4,273/mo, and annual cash flow comes to $8,234/yr on $164,093 invested. Return on cash invested is 24.93% in year one, and rental yield stands at 10.36% on a $495,000 basis. Equity gained on principal adds $3,194/yr, and 5% annual appreciation accumulates to $136,759 by year five. Five-year ROI measures 131.16% and total cumulative return in cash reaches $215,218. For financing, Ziffy Mortgage’s DSCR program evaluates $4,273/mo property income against a $2,423/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2007
7,187 sqft lot
$N/A/sqft
$60 monthly 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 |
|---|---|---|
| 2025-01-02 | Listed for sale | $495,000 |
| 2024-06-11 | Sold | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | N/A | N/A | $448,473 | -1.18% |
| 2023-02-13 | $8297.34 | -6.70% | $453,835 | 10.00% |
| 2022-02-13 | $8892.75 | N/A | $412,577 | 7.75% |
Listed by: Greg Graham • Graham & Co Realty Group
Mls Name: NTREIS
Mls ID: #20807639
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.
