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 405 K Ln, Itasca, TX, 76055 offers $1,418/mo rent that, after a $974/mo payment, leaves $3/mo cash flow. Total monthly income is $1,418/mo, and annual cash flow is $35/yr on $65,969 cash. Return on cash invested measures 19.96% in year one, and rental yield stands at 8.55% at a $199,000 entry. Equity gained on principal adds $1,284/yr while 5% annual appreciation compounds into $54,980 by year five. Five-year ROI records 104.33% and total cumulative return in cash reaches $68,826. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $1,418/mo property income versus a $974/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Manufactured
Built in 2002
0.37 Acres 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 |
|---|---|---|
| 2025-04-01 | Listed for sale | $199,000 |
| 2025-04-01 | Listing removed | $199,000 |
| 2025-03-03 | Price change | $199,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-01 | $746.00 | 30.37% | $138,230 | 37.56% |
| 2023-04-01 | $572.23 | 6.22% | $100,490 | 12.78% |
| 2022-04-01 | $538.73 | 21.43% | $89,100 | 31.53% |
Listed by: Jesus Cordova • Texas Connect Realty, LLC
Mls Name: NTREIS
Mls ID: #20888433
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.
