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 Red Oak at 339 Valley Trl, Red Oak, TX, 75154 priced at $579,000 pairs $4,685/mo rent with $157/mo cash flow after a $2,834/mo payment. Total monthly income equals $4,685/mo, and annual cash flow comes to $1,886/yr on $190,491 invested. Return on cash invested is 21.05% in year one, and rental yield stands at 9.71% on a $579,000 basis. Equity gained on principal adds $3,736/yr, and 5% annual appreciation accumulates to $159,967 by year five. Five-year ROI measures 111.1% and total cumulative return in cash reaches $211,639. For financing, Ziffy Mortgage’s DSCR program evaluates $4,685/mo property income against a $2,834/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2023
0.75 Acres lot
$N/A/sqft
$750 annually HOA
Neighborhood data shown for ZIP Code: 75154, Red Oak, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,844 (100%) |
| Owner Occupied HU | 14,515 (77.0%) |
| Renter Occupied HU | 3,735 (19.8%) |
| Vacant Housing Units | 594 ( 3.2%) |
| Median Home Value | $347,833 |
| Average Home Value | $386,647 |
Residential
18,969
Single Family
17,381
Multi-Family
1,588
Businesses
1,012
Date | Event | Price |
|---|---|---|
| 2025-03-27 | Listed for sale | $579,000 |
| 2025-03-20 | Listing removed | $579,000 |
| 2025-02-27 | Price change | $579,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-03-27 | $13783.90 | 21.36% | $664,547 | 21.41% |
| 2023-03-27 | $11358.02 | 894.43% | $547,370 | 994.74% |
| 2022-03-27 | $1142.16 | N/A | $50,000 | 233.33% |
Listed by: Justin Brown • Perpetual Realty Group LLC
Mls Name: NTREIS
Mls ID: #20880986
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.
