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 Whitney at 512 S Llano St, Whitney, TX, 76692 priced at $175,900 pairs $1,365/mo rent with $114/mo cash flow after a $861/mo payment. Total monthly income equals $1,365/mo, and annual cash flow comes to $1,369/yr on $58,311 invested. Return on cash invested is 22.26% in year one, and rental yield stands at 9.31% on a $175,900 basis. Equity gained on principal adds $1,135/yr, and 5% annual appreciation accumulates to $48,598 by year five. Five-year ROI measures 116.71% and total cumulative return in cash reaches $68,053. For financing, Ziffy Mortgage’s DSCR program evaluates $1,365/mo property income against a $861/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1964
0.39 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76692, Whitney, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,896 (100%) |
| Owner Occupied HU | 3,761 (63.8%) |
| Renter Occupied HU | 1,075 (18.2%) |
| Vacant Housing Units | 1,060 (18.0%) |
| Median Home Value | $208,810 |
| Average Home Value | $235,824 |
Residential
5,135
Single Family
5,079
Multi-Family
56
Businesses
377
Date | Event | Price |
|---|---|---|
| 2025-04-12 | Listed for sale | $175,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-13 | $346.55 | N/A | $138,025 | 10.00% |
| 2023-04-13 | $346.55 | N/A | $125,477 | 10.00% |
| 2022-04-13 | $346.55 | N/A | $114,070 | 10.00% |
Listed by: Keith Reed • Ranch Masters
Mls Name: NTREIS
Mls ID: #20902333
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.
