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 Hillsboro at 401 Craig St, Hillsboro, TX, 76645 offers $2,545/mo rent that, after a $1,738/mo payment, leaves $20/mo cash flow. Total monthly income is $2,545/mo, and annual cash flow is $241/yr on $117,683 cash. Return on cash invested measures 20.11% in year one, and rental yield stands at 8.6% at a $355,000 entry. Equity gained on principal adds $2,291/yr while 5% annual appreciation compounds into $98,080 by year five. Five-year ROI records 105.18% and total cumulative return in cash reaches $123,780. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,545/mo property income versus a $1,738/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 1959
0.38 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 |
|---|---|---|
| 2025-09-17 | Listed for sale | $355,000 |
| 2025-08-13 | Listing removed | $365,000 |
| 2025-03-24 | Price change | $365,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-09-17 | $699.86 | N/A | $230,383 | 10.00% |
| 2023-09-17 | $699.86 | N/A | $209,439 | 10.00% |
| 2022-09-17 | $699.86 | N/A | $190,399 | 10.00% |
Listed by: Tiaria Richardson • Bray Real Estate Group- Dallas
Mls Name: NTREIS
Mls ID: #21060435
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.
