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 302 E Madison St, Hillsboro, TX, 76645 priced at $210,000 pairs $1,508/mo rent with $15/mo cash flow after a $1,028/mo payment. Total monthly income equals $1,508/mo, and annual cash flow comes to $174/yr on $69,615 invested. Return on cash invested is 20.16% in year one, and rental yield stands at 8.62% on a $210,000 basis. Equity gained on principal adds $1,355/yr, and 5% annual appreciation accumulates to $58,019 by year five. Five-year ROI measures 105.41% and total cumulative return in cash reaches $73,384. For financing, Ziffy Mortgage’s DSCR program evaluates $1,508/mo property income against a $1,028/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2024
9,496 sqft 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 |
|---|---|---|
| 2024-12-15 | Listed for sale | $210,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | N/A | N/A | $130,040 | 37.86% |
| 2023-02-13 | $481.90 | 84.47% | $94,330 | 94.90% |
| 2022-02-13 | $261.23 | 17.49% | $48,400 | 26.80% |
Listed by: Ricardo Perez • BHHS Premier Properties
Mls Name: NTREIS
Mls ID: #20797791
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.
