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 Marion at 402 White Heron Way, Marion, TX, 78124 generates $2,652/mo in rent and, after a $1,538/mo payment, leaves $323/mo in cash flow. Total monthly income is $2,652/mo, and annual cash flow is $3,876/yr on $104,187 invested. Return on cash invested sits at 23.63% in year one, and rental yield is 10.13% on a $314,290 entry. Equity gained on principal adds $2,028/yr, while 5% annual appreciation builds toward $86,833 over five years. Five-year ROI reaches 124.38% and total cumulative return in cash sums $129,586. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,652/mo property income rather than buyer’s personal income.
Single Family
Built in 2025
5,227 sqft lot
$N/A/sqft
$283 quarterly HOA
Neighborhood data shown for ZIP Code: 78124, Marion, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,530 (100%) |
| Owner Occupied HU | 2,926 (82.9%) |
| Renter Occupied HU | 403 (11.4%) |
| Vacant Housing Units | 201 ( 5.7%) |
| Median Home Value | $402,261 |
| Average Home Value | $409,764 |
Residential
2,830
Single Family
2,830
Multi-Family
0
Businesses
212
Date | Event | Price |
|---|---|---|
| 2025-10-06 | Pending sale | $314,290 |
| 2025-09-25 | Price change | $314,290 |
| 2025-09-19 | Price change | $319,290 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Clay Woodard • Move Up America
Mls Name: LERA MLS
Mls Provider:
Mls ID: #1890076
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.
