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 414 Dalton St, Hillsboro, TX, 76645 earns $1,528/mo cash flow from $2,843/mo rent with a $905/mo payment. Total monthly income totals $2,843/mo, and annual cash flow totals $18,335/yr on $61,328 capital. ROI tracks 49.81% on current figures, and rental yield reads 18.44% at a $185,000 purchase. Equity gained on principal adds $1,194/yr, and 5% annual appreciation supports $51,112 over five years. Five-year ROI reaches 264.36% and total cumulative return in cash sums $162,123. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,843/mo property income instead of your personal income.
Single Family
Built in 2024
7,187 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 |
|---|---|---|
| 2024-08-12 | Price change | $185,000 |
| 2024-06-27 | Listed for sale | $195,000 |
| 2024-06-18 | Listing removed | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-16 | $41.64 | -5.34% | $8,150 | N/A |
| 2022-08-16 | $43.99 | N/A | $8,150 | 50.09% |
| 2021-08-16 | N/A | N/A | $5,430 | 9.48% |
Listed by: Aaron Jistel • Listing Spark
Mls Name: NTREIS
Mls ID: #20638145
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.
