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 Whitney at 304 N Colorado St, Whitney, TX, 76692 offers $2,387/mo rent that, after a $1,468/mo payment, leaves $254/mo cash flow. Total monthly income is $2,387/mo, and annual cash flow is $3,048/yr on $99,450 cash. Return on cash invested measures 22.97% in year one, and rental yield stands at 9.55% at a $300,000 entry. Equity gained on principal adds $1,936/yr while 5% annual appreciation compounds into $82,884 by year five. Five-year ROI records 120.48% and total cumulative return in cash reaches $119,820. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,387/mo property income versus a $1,468/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in N/A
0.43 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76692, Whitney, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,896 (100%) |
| Owner Occupied HU | 3,761 (63.8%) |
| Renter Occupied HU | 1,075 (18.2%) |
| Vacant Housing Units | 1,060 (18.0%) |
| Median Home Value | $208,810 |
| Average Home Value | $235,824 |
Residential
5,135
Single Family
5,079
Multi-Family
56
Businesses
377
Date | Event | Price |
|---|---|---|
| 2024-10-28 | Price change | $300,000 |
| 2024-08-20 | Listed for sale | $320,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | N/A | N/A | $113,664 | 10.00% |
| 2023-12-27 | $525.97 | 4.17% | $103,331 | 10.00% |
| 2022-12-27 | $504.90 | 1.97% | $93,937 | 10.00% |
Listed by: Gustavo Gonzalez • Fathom Realty
Mls Name: NTREIS
Mls ID: #20707246
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.
