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 Millsap at 250 Beulah Rd, Millsap, TX, 76066 with 5% annual appreciation on a $565,000 basis while $5,394/mo rent supports operations. Total monthly income totals $5,394/mo and a $2,765/mo payment preserves $1,377/mo for cash returns. Annual cash flow comes to $16,519/yr on $185,885 deployed, and return on cash invested reaches 28.95% in year one. Equity gained on principal adds $3,646/yr, and five-year appreciation sums $156,099 alongside rental yield of 11.46%. Five-year ROI measures 152.5% and total cumulative return in cash totals $283,467.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $5,394/mo property income versus a $2,765/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 2019
2.07 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76066, Millsap, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,848 (100%) |
| Owner Occupied HU | 1,410 (76.3%) |
| Renter Occupied HU | 285 (15.4%) |
| Vacant Housing Units | 153 ( 8.3%) |
| Median Home Value | $373,667 |
| Average Home Value | $405,397 |
Residential
1,678
Single Family
1,678
Multi-Family
0
Businesses
122
Date | Event | Price |
|---|---|---|
| 2025-06-03 | Contingent | $565,000 |
| 2025-05-03 | Listed for sale | $565,000 |
| 2024-09-30 | Listing removed | $568,700 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-07-01 | $7735.51 | 12.22% | $599,440 | N/A |
| 2023-07-01 | $6893.44 | -11.58% | $599,440 | 37.01% |
| 2022-07-01 | $7796.19 | -7.76% | $437,500 | N/A |
Listed by: Jon Buck • CENTURY 21 Judge Fite Co.
Mls Name: NTREIS
Mls ID: #20919803
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.
