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 Hillsboro at 6684 State Highway 22, Hillsboro, TX, 76645 generates $3,620/mo in rent and, after a $1,713/mo payment, leaves $1,131/mo in cash flow. Total monthly income is $3,620/mo, and annual cash flow is $13,574/yr on $116,025 invested. Return on cash invested sits at 31.61% in year one, and rental yield is 12.41% on a $350,000 entry. Equity gained on principal adds $2,258/yr, while 5% annual appreciation builds toward $96,699 over five years. Five-year ROI reaches 166.83% and total cumulative return in cash sums $193,562. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,620/mo property income rather than buyer’s personal income.
Manufactured
Built in 2020
3.26 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76645, Hillsboro, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,917 (100%) |
| Owner Occupied HU | 2,873 (58.4%) |
| Renter Occupied HU | 1,461 (29.7%) |
| Vacant Housing Units | 583 (11.9%) |
| Median Home Value | $200,509 |
| Average Home Value | $251,751 |
Residential
4,447
Single Family
3,965
Multi-Family
482
Businesses
599
Date | Event | Price |
|---|---|---|
| 2024-07-31 | Listed for sale | $350,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-16 | $1026.54 | 3.40% | $198,630 | 20.98% |
| 2022-08-16 | $992.76 | 30.75% | $164,190 | 41.63% |
| 2021-08-16 | $759.26 | 11148.30% | $115,930 | 977.42% |
Listed by: Traci Benson • CENTURY 21 Judge Fite Co.
Mls Name: NTREIS
Mls ID: #20689267
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.
