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 405 E Walnut St, Hillsboro, TX, 76645 offers $1,856/mo rent that, after a $1,272/mo payment, leaves $8/mo cash flow. Total monthly income is $1,856/mo, and annual cash flow is $95/yr on $86,157 cash. Return on cash invested measures 20.02% in year one, and rental yield stands at 8.57% at a $259,900 entry. Equity gained on principal adds $1,677/yr while 5% annual appreciation compounds into $71,806 by year five. Five-year ROI records 104.64% and total cumulative return in cash reaches $90,154. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $1,856/mo property income versus a $1,272/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 1945
6,446 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 |
|---|---|---|
| 2024-12-16 | Listed for sale | $259,900 |
| 2024-09-06 | Sold | N/A |
| 2024-03-30 | Listing removed | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | N/A | N/A | $29,090 | 7.03% |
| 2023-02-13 | $138.86 | 5.40% | $27,180 | 11.35% |
| 2022-02-13 | $131.74 | 11.19% | $24,410 | 20.01% |
Listed by: Fatima Romo • CENTURY 21 Judge Fite Co.
Mls Name: NTREIS
Mls ID: #20796319
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.
