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 Hillsboro at 3099 State Highway 22, Hillsboro, TX, 76645 offers a 9.45% rental yield on a $255,000 purchase with $2,009/mo rent. Total monthly income registers $2,009/mo, and a $1,248/mo payment leaves $196/mo available for distribution. Annual cash flow reaches $2,349/yr on $84,533 to close, and return on cash invested stands at 22.69% in year one. Equity gained on principal adds $1,645/yr while 5% annual appreciation supports $70,452 over five years. Portfolio math shows five-year ROI at 118.94% and total cumulative return in cash at $100,544. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,009/mo property income against a $1,248/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1980
1.49 Acres 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 |
|---|---|---|
| 2025-02-13 | Listed for sale | $255,000 |
| 2023-10-27 | Sold | N/A |
| 2022-03-02 | Listing removed | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | N/A | N/A | $296,270 | 10.65% |
| 2023-02-13 | $1524.67 | 4.08% | $267,750 | 10.51% |
| 2022-02-13 | $1464.97 | 41.96% | $242,290 | 53.77% |
Listed by: Kevin Riney • NE Texas Regional Realty
Mls Name: NTREIS
Mls ID: #20843591
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.
