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 311 Craig St, Hillsboro, TX, 76645 listed at $270,000 pairs $3,263/mo rent with a $1,322/mo payment to leave $1,343/mo cash flow. Total monthly income runs $3,263/mo, and annual cash flow reaches $16,110/yr on $89,505 cash to close. Return on cash invested measures 37.91% in year one, and rental yield registers 14.5% at a $270,000 basis. Equity gained on principal adds $1,742/yr, and annual property appreciation at 5% supports $74,596 by year five. Five-year ROI tracks 200.58% and total cumulative return in cash totals $179,533. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,263/mo property income relative to a $1,322/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1940
1.00 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 |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | N/A | N/A | $456,946 | 10.00% |
| 2023-12-27 | $1415.28 | N/A | $415,405 | 10.00% |
| 2022-12-27 | $1415.28 | N/A | $377,641 | 10.00% |
Listed by: Cammie Ryan • Rafter B Realty, LLC
Mls Name: NTREIS
Mls ID: #20793589
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.
