513 Don Ln, Itasca, TX, 76055 | $66/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

513 Don Ln, Itasca, TX, 76055 | $66/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
2001 sft

535 Don Ln, Itasca, TX, 76055

3 Bed
2 Bath
1202 sft

509 Don Dr S, Itasca, TX, 76055

4 Bed
3 Bath
1600 sft

529 Don Ln, Itasca, TX, 76055

3 Bed
2 Bath
1333 sft

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

Nearby investment properties with comparable prices

4 Bed
2 Bath
1401 sft

525 Don Ln, Itasca, TX, 76055

Investment Property+ 1 more

7 Bed
4 Bath
2672 sft

9805 State Highway 171, Itasca, TX, 76055

3 Bed
2 Bath
1152 sft

111 W Spurgeon St, Itasca, TX, 76055

$ 207,000

ROI

Cash Flow/m

- Bed
- Bath
- sft

103DRIV E Harland Dr, 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 513 Don Ln, Itasca, TX, 76055 with 5% annual appreciation on a $210,100 basis while $1,560/mo rent supports operations. Total monthly income totals $1,560/mo and a $1,028/mo payment preserves $66/mo for cash returns. Annual cash flow comes to $795/yr on $69,648 deployed, and return on cash invested reaches 21.05% in year one. Equity gained on principal adds $1,356/yr, and five-year appreciation sums $58,047 alongside rental yield of 8.91%. Five-year ROI measures 110.23% and total cumulative return in cash totals $76,775.

Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $1,560/mo property income versus a $1,028/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.

Single Family

Built in 2025

5,662 sqft lot

$N/A/sqft

No HOA

More details about the property

MLS# 21129964 - Built by NHC - Apr 2026 completion! ~ The Yellowstone Plan from our Freedom Series is thoughtfully designed for comfort and convenience, offering 4 bedrooms, 2 bathrooms, and 1,401 square feet of single-story living. As you enter the home, youll find three secondary bedrooms and a full bathroom, perfectly positioned to provide privacy and flexibility for family members or guests. Continue down the hall, and youll pass the conveniently located laundry room before reaching the heart of the home. The open-concept kitchen, complete with a central island, seamlessly overlooks the family room and dining area, creating a welcoming space for family time, meals, and entertaining. Tucked off the dining area, the primary suite features a private bathroom and walk-in closet, offering a peaceful retreat from the rest of the home.

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