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 Itasca at 306 S College St, Itasca, TX, 76055 generates $2,164/mo in rent and, after a $1,463/mo payment, leaves $38/mo in cash flow. Total monthly income is $2,164/mo, and annual cash flow is $459/yr on $99,119 invested. Return on cash invested sits at 20.37% in year one, and rental yield is 8.68% on a $299,000 entry. Equity gained on principal adds $1,929/yr, while 5% annual appreciation builds toward $82,608 over five years. Five-year ROI reaches 106.56% and total cumulative return in cash sums $105,622. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,164/mo property income rather than buyer’s personal income.
Single Family
Built in N/A
10,585 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76055, Itasca, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,230 (100%) |
| Owner Occupied HU | 809 (65.8%) |
| Renter Occupied HU | 250 (20.3%) |
| Vacant Housing Units | 171 (13.9%) |
| Median Home Value | $197,877 |
| Average Home Value | $264,509 |
Residential
1,166
Single Family
1,166
Multi-Family
0
Businesses
67
Date | Event | Price |
|---|---|---|
| 2025-01-09 | Listed for sale | $299,000 |
| 2009-11-08 | Listing removed | $24,900 |
| 2009-09-24 | Price change | $24,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-11 | N/A | N/A | $151,840 | 32.93% |
| 2023-02-11 | $648.53 | 3.64% | $114,224 | 10.00% |
| 2022-02-11 | $625.76 | 1.59% | $103,840 | 10.00% |
Listed by: Nancy Jolly • Real
Mls Name: NTREIS
Mls ID: #20810123
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.
