509 Don Dr S, Itasca, TX, 76055 | $145/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

509 Don Dr S, Itasca, TX, 76055 | $145/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1333 sft

189 Hill County Rd #1369, Itasca, TX, 76055

Investment Property+ 1 more

7 Bed
4 Bath
2672 sft

9805 State Highway 171, Itasca, TX, 76055

3 Bed
2 Bath
1600 sft

652 Fm 66, Itasca, TX, 76055

4 Bed
3 Bath
2001 sft

535 Don Ln, Itasca, TX, 76055

Nearby investment properties with comparable prices

3 Bed
2 Bath
1226 sft

108 2nd St, Whitney, TX, 76692

Investment Property+ 3 more

3 Bed
2 Bath
1400 sft

200 Waupoo Trl, Whitney, TX, 76692

3 Bed
2 Bath
1568 sft

119 Post Oak Rd, Whitney, TX, 76692

3 Bed
1 Bath
1281 sft

708 E Beth St, Whitney, TX, 76692

Ziffy AI Summary

A quick, investor-focused snapshot highlighting income strength, yield potential.

Key metrics	Value
Price	$399,900
Est. Rent	$3,200/mo
ROI	18%

Attractive rent-to-price ratio for income stability
Good fit for DSCR financing with healthy coverage

Explore more listings using simple english

Investment Highlights

Investment property for sale in Itasca at 509 Don Dr S, Itasca, TX, 76055 listed at $198,988 pairs $1,560/mo rent with a $974/mo payment to leave $145/mo cash flow. Total monthly income runs $1,560/mo, and annual cash flow reaches $1,739/yr on $65,965 cash to close. Return on cash invested measures 22.55% in year one, and rental yield registers 9.41% at a $198,988 basis. Equity gained on principal adds $1,284/yr, and annual property appreciation at 5% supports $54,977 by year five. Five-year ROI tracks 118.19% and total cumulative return in cash totals $77,966. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $1,560/mo property income relative to a $974/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

Model 1202 A1 - Yosemite The Yosemite Plan from our Freedom Series is a cozy and efficient single-story home featuring 3 bedrooms, 2 bathrooms, a 1-car garage, and 1,202 square feet of smartly designed living space. This split-level floorplan places two secondary bedrooms and a full bathroom at the front of the home, offering privacy and convenience. Continue into the open-concept living area, where the kitchen with a central island overlooks the dining area and family room-perfect for meals, gatherings, and quality family time. The primary suite is thoughtfully positioned off the family room for added privacy and includes a private bathroom and walk-in closet. The laundry room is also conveniently located on this side of the home for easy access. Known for providing the lowest price and price per square foot, National Homecorp is here to help you get more home for your money! SELLER-Paid Closing Costs: Enjoy up to 3% closing cost contribution when you use NHC Mortgage and our preferred title company. With more space for less money plus exclusive savings through seller-paid incentives, the Yosemite Plan is the smart choice for your next home. Start your journey to homeownership today!

Neighborhood Data

Neighborhood data shown for ZIP Code: 76055, Itasca, TX area.

Housing Distribution

Housing Statistics

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