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% |
Investment property for sale in Lillian at 5400 Becky Dr, Lillian, TX, 76061 listed at $249,900 pairs $2,350/mo rent with a $1,223/mo payment to leave $573/mo cash flow. Total monthly income runs $2,350/mo, and annual cash flow reaches $6,877/yr on $82,842 cash to close. Return on cash invested measures 28.21% in year one, and rental yield registers 11.28% at a $249,900 basis. Equity gained on principal adds $1,613/yr, and annual property appreciation at 5% supports $69,043 by year five. Five-year ROI tracks 148.61% and total cumulative return in cash totals $123,110. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,350/mo property income relative to a $1,223/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Manufactured
Built in 1986
0.50 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76061, Lillian, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6 (100%) |
| Owner Occupied HU | 4 (66.7%) |
| Renter Occupied HU | 2 (33.3%) |
| Vacant Housing Units | 0 |
| Median Home Value | $333,333 |
| Average Home Value | $296,875 |
Residential
2
Single Family
2
Multi-Family
0
Businesses
64
Date | Event | Price |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Britney Hamilton • AmbitionX Real Estate
Mls Name: NTREIS
Mls ID: #21116710
