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 402 Peabody St, Hillsboro, TX, 76645 listed at $255,000 pairs $2,363/mo rent with a $1,248/mo payment to leave $550/mo cash flow. Total monthly income runs $2,363/mo, and annual cash flow reaches $6,597/yr on $84,533 cash to close. Return on cash invested measures 27.71% in year one, and rental yield registers 11.12% at a $255,000 basis. Equity gained on principal adds $1,645/yr, and annual property appreciation at 5% supports $70,452 by year five. Five-year ROI tracks 145.91% and total cumulative return in cash totals $123,344. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,363/mo property income relative to a $1,248/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2023
7,230 sqft 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 |
|---|---|---|
| 2025-05-26 | Listed for sale | $255,000 |
| 2023-08-31 | Sold | N/A |
| 2023-07-17 | Pending sale | $239,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-27 | $1169.98 | 1370.01% | $242,140 | 1454.17% |
| 2023-05-27 | $79.59 | 262.27% | $15,580 | 282.80% |
| 2022-05-27 | $21.97 | 39.14% | $4,070 | 50.18% |
Listed by: Jasmine Perales • LPT Realty LLC
Mls Name: NTREIS
Mls ID: #20933453
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.
