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 400 S College St, Itasca, TX, 76055 generates $1,078/mo in rent and, after a $660/mo payment, leaves $119/mo in cash flow. Total monthly income is $1,078/mo, and annual cash flow is $1,428/yr on $44,719 invested. Return on cash invested sits at 23.1% in year one, and rental yield is 9.59% on a $134,900 entry. Equity gained on principal adds $870/yr, while 5% annual appreciation builds toward $37,270 over five years. Five-year ROI reaches 121.17% and total cumulative return in cash sums $54,185. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,078/mo property income rather than buyer’s personal income.
Single Family
Built in 1950
8,276 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 |
|---|---|---|
| 2025-02-07 | Listed for sale | $134,900 |
| 2025-01-23 | Contingent | $134,900 |
| 2024-12-18 | Price change | $134,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-11 | N/A | N/A | $164,000 | 19.89% |
| 2023-02-11 | $778.94 | -5.15% | $136,790 | 0.71% |
| 2022-02-11 | $821.23 | 95.31% | $135,820 | 111.56% |
Listed by: Norma Boggs • Norma Boggs Realty Group, LLC
Mls Name: NTREIS
Mls ID: #20727629
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.
