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 435 White Heron Way, Marion, TX, 78124 offers $1,980/mo rent that, after a $1,343/mo payment, leaves $29/mo cash flow. Total monthly income is $1,980/mo, and annual cash flow is $346/yr on $90,947 cash. Return on cash invested measures 20.29% in year one, and rental yield stands at 8.66% at a $274,350 entry. Equity gained on principal adds $1,770/yr while 5% annual appreciation compounds into $75,798 by year five. Five-year ROI records 106.08% and total cumulative return in cash reaches $96,479. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $1,980/mo property income versus a $1,343/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No 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 |
|---|---|---|
| 2025-11-09 | Listed for sale | $274,350 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: N/A • Centex Homes
Mls Name: Centex
Mls Provider:
Mls ID: #N/A
