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 421 E Walnut St, Hillsboro, TX, 76645 priced at $269,000 converts $2,552/mo rent into $639/mo cash flow after a $1,317/mo obligation. Total monthly income equals $2,552/mo, and annual cash flow totals $7,665/yr on $89,174 invested. Return on cash invested prints 28.5% in year one, and rental yield reads 11.38% against a $269,000 entry. Equity gained on principal adds $1,736/yr, while 5% annual appreciation compiles into $74,320 by year five. Five-year ROI reaches 150.14% and total cumulative return in cash sums $133,883. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,552/mo property income covering a $1,317/mo payment, not borrower’s personal income.
Single Family
Built in 2024
8,712 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 |
|---|---|---|
| 2024-10-22 | Price change | $269,000 |
| 2024-09-12 | Price change | $274,000 |
| 2024-08-09 | Listed for sale | $279,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-11-21 | N/A | N/A | $10,580 | N/A |
| 2023-11-21 | $54.05 | 2.48% | $10,580 | 8.29% |
| 2022-11-21 | $52.74 | 11.22% | $9,770 | 20.02% |
Listed by: Paloma Montes • White Label Realty
Mls Name: NTREIS
Mls ID: #20698939
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.
